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 | $24,723 | $15,031 | $9,227 | $97,850 |
| 2 | $25,725 | $15,791 | $9,987 | $100,786 |
| 3 | $26,768 | $16,585 | $10,781 | $103,809 |
| 4 | $27,853 | $17,415 | $11,612 | $106,923 |
| 5 | $28,981 | $18,283 | $12,480 | $110,131 |