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 | $23,974 | $14,443 | $8,456 | $100,940 |
| 2 | $24,945 | $15,176 | $9,189 | $103,968 |
| 3 | $25,956 | $15,943 | $9,956 | $107,087 |
| 4 | $27,008 | $16,745 | $10,758 | $110,300 |
| 5 | $28,103 | $17,583 | $11,596 | $113,609 |