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 | $27,845 | $16,863 | $10,149 | $113,197 |
| 2 | $28,973 | $17,717 | $11,003 | $116,593 |
| 3 | $30,147 | $18,610 | $11,896 | $120,091 |
| 4 | $31,369 | $19,543 | $12,830 | $123,693 |
| 5 | $32,641 | $20,519 | $13,805 | $127,404 |