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 | $33,713 | $19,833 | $10,119 | $163,770 |
| 2 | $35,080 | $20,852 | $11,139 | $168,683 |
| 3 | $36,501 | $21,918 | $12,205 | $173,744 |
| 4 | $37,981 | $23,033 | $13,319 | $178,956 |
| 5 | $39,520 | $24,199 | $14,485 | $184,325 |