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 | $15,054 | $11,694 | $56,650 |
| 2 | $24,945 | $15,803 | $12,443 | $58,350 |
| 3 | $25,956 | $16,585 | $13,225 | $60,100 |
| 4 | $27,008 | $17,403 | $14,043 | $61,903 |
| 5 | $28,103 | $18,257 | $14,897 | $63,760 |