4-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23,599 | $14,364 | $8,872 | $92,597 |
| 2 | $24,556 | $15,090 | $9,598 | $95,375 |
| 3 | $25,551 | $15,848 | $10,356 | $98,236 |
| 4 | $26,586 | $16,641 | $11,149 | $101,183 |
| 5 | $27,664 | $17,470 | $11,978 | $104,219 |