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 | $14,285 | $7,870 | $108,150 |
| 2 | $24,945 | $15,015 | $8,600 | $111,395 |
| 3 | $25,956 | $15,777 | $9,363 | $114,736 |
| 4 | $27,008 | $16,575 | $10,160 | $118,178 |
| 5 | $28,103 | $17,409 | $10,994 | $121,724 |