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 | $13,010 | $3,846 | $154,500 |
| 2 | $24,556 | $13,702 | $4,538 | $159,135 |
| 3 | $25,551 | $14,426 | $5,262 | $163,909 |
| 4 | $26,586 | $15,183 | $6,020 | $168,826 |
| 5 | $27,664 | $15,976 | $6,812 | $173,891 |