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 | $26,721 | $16,195 | $9,787 | $108,047 |
| 2 | $27,804 | $17,015 | $10,607 | $111,288 |
| 3 | $28,931 | $17,872 | $11,464 | $114,627 |
| 4 | $30,103 | $18,768 | $12,360 | $118,066 |
| 5 | $31,323 | $19,705 | $13,297 | $121,608 |