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 | $14,932 | $10,967 | $66,847 |
| 2 | $24,945 | $15,677 | $11,713 | $68,852 |
| 3 | $25,956 | $16,457 | $12,492 | $70,918 |
| 4 | $27,008 | $17,271 | $13,307 | $73,046 |
| 5 | $28,103 | $18,123 | $14,158 | $75,237 |