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 | $27,345 | $16,740 | $10,631 | $103,000 |
| 2 | $28,453 | $17,583 | $11,474 | $106,090 |
| 3 | $29,607 | $18,464 | $12,355 | $109,273 |
| 4 | $30,807 | $19,386 | $13,277 | $112,551 |
| 5 | $32,055 | $20,349 | $14,240 | $115,927 |