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 | $24,473 | $15,032 | $9,839 | $87,550 |
| 2 | $25,465 | $15,788 | $10,595 | $90,177 |
| 3 | $26,497 | $16,578 | $11,385 | $92,882 |
| 4 | $27,571 | $17,404 | $12,211 | $95,668 |
| 5 | $28,689 | $18,267 | $13,074 | $98,538 |