4-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
7.0-10 means lower FBI-reported crime rates, a generally safer signal.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $17,606 | $9,976 | $3,874 | $102,897 |
| 2 | $18,319 | $10,499 | $4,396 | $105,984 |
| 3 | $19,062 | $11,046 | $4,943 | $109,163 |
| 4 | $19,834 | $11,618 | $5,516 | $112,438 |
| 5 | $20,638 | $12,217 | $6,114 | $115,811 |