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 | $28,219 | $17,597 | $12,221 | $90,640 |
| 2 | $29,363 | $18,475 | $13,099 | $93,359 |
| 3 | $30,553 | $19,393 | $14,017 | $96,160 |
| 4 | $31,791 | $20,352 | $14,976 | $99,045 |
| 5 | $33,080 | $21,355 | $15,979 | $102,016 |