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 | $26,721 | $15,810 | $8,357 | $125,660 |
| 2 | $27,804 | $16,620 | $9,167 | $129,430 |
| 3 | $28,931 | $17,467 | $10,014 | $133,313 |
| 4 | $30,103 | $18,353 | $10,900 | $137,312 |
| 5 | $31,323 | $19,280 | $11,827 | $141,431 |