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 | $17,356 | $10,285 | $6,070 | $71,070 |
| 2 | $18,059 | $10,811 | $6,596 | $73,202 |
| 3 | $18,791 | $11,362 | $7,147 | $75,398 |
| 4 | $19,553 | $11,938 | $7,723 | $77,660 |
| 5 | $20,346 | $12,540 | $8,325 | $79,990 |