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 | $22,975 | $14,237 | $10,266 | $66,950 |
| 2 | $23,906 | $14,950 | $10,979 | $68,959 |
| 3 | $24,875 | $15,695 | $11,724 | $71,027 |
| 4 | $25,883 | $16,473 | $12,502 | $73,158 |
| 5 | $26,932 | $17,287 | $13,316 | $75,353 |