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 | $23,974 | $14,409 | $8,331 | $102,485 |
| 2 | $24,945 | $15,142 | $9,063 | $105,560 |
| 3 | $25,956 | $15,908 | $9,829 | $108,726 |
| 4 | $27,008 | $16,708 | $10,630 | $111,988 |
| 5 | $28,103 | $17,546 | $11,467 | $115,348 |