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 | $14,882 | $10,667 | $71,060 |
| 2 | $24,945 | $15,626 | $11,411 | $73,191 |
| 3 | $25,956 | $16,404 | $12,189 | $75,387 |
| 4 | $27,008 | $17,217 | $13,003 | $77,649 |
| 5 | $28,103 | $18,067 | $13,852 | $79,978 |