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 | $14,172 | $7,452 | $113,300 |
| 2 | $24,945 | $14,899 | $8,179 | $116,699 |
| 3 | $25,956 | $15,659 | $8,939 | $120,200 |
| 4 | $27,008 | $16,453 | $9,733 | $123,806 |
| 5 | $28,103 | $17,284 | $10,564 | $127,520 |