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 | $14,140 | $8,037 | $102,897 |
| 2 | $24,556 | $14,860 | $8,757 | $105,984 |
| 3 | $25,551 | $15,613 | $9,510 | $109,163 |
| 4 | $26,586 | $16,400 | $10,297 | $112,438 |
| 5 | $27,664 | $17,222 | $11,120 | $115,811 |