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 | $17,374 | $12,181 | $87,550 |
| 2 | $28,973 | $18,240 | $13,048 | $90,177 |
| 3 | $30,147 | $19,146 | $13,954 | $92,882 |
| 4 | $31,369 | $20,093 | $14,900 | $95,668 |
| 5 | $32,641 | $21,083 | $15,890 | $98,538 |