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 | $22,975 | $13,727 | $7,679 | $101,970 |
| 2 | $23,906 | $14,426 | $8,378 | $105,029 |
| 3 | $24,875 | $15,158 | $9,110 | $108,180 |
| 4 | $25,883 | $15,924 | $9,876 | $111,425 |
| 5 | $26,932 | $16,724 | $10,676 | $114,768 |