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 | $14,263 | $7,787 | $109,180 |
| 2 | $24,945 | $14,991 | $8,516 | $112,455 |
| 3 | $25,956 | $15,754 | $9,278 | $115,829 |
| 4 | $27,008 | $16,551 | $10,075 | $119,304 |
| 5 | $28,103 | $17,384 | $10,908 | $122,883 |