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 | $15,115 | $12,061 | $51,500 |
| 2 | $24,945 | $15,866 | $12,811 | $53,045 |
| 3 | $25,956 | $16,650 | $13,595 | $54,636 |
| 4 | $27,008 | $17,469 | $14,414 | $56,275 |
| 5 | $28,103 | $18,325 | $15,270 | $57,964 |