Loading Investment Score
City Investment Score
--
095130300
Purchase Price Calculator
Maximum purchase price
$43,589
Cost breakdown
+
HUD FMR$1,051
Market rentUsed$710
Est. payment standard (90%)$950
-
Loan amount$34,871
Down payment$8,718
Rate6.50%
Term30 years
-
Property taxes-$44
Insurance-$175
Utilities$0
HOA$0
Management-$71
=
Calculation mode
Hold period projections
Annual appreciation rate
+$11,801(135.4% ROI)
Projected value
Return breakdown
Property appreciation+$3,352
Loan principal paid down+$1,249
Rental cash flow+$7,200
+$19,956(228.9% ROI)
Projected value
Return breakdown
Property appreciation+$5,728
Loan principal paid down+$2,228
Rental cash flow+$12,000
+$41,517(476.2% ROI)
Projected value
Return breakdown
Property appreciation+$12,209
Loan principal paid down+$5,309
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.29
1 BR1.16
2 BR1.48
3 BR0.83
4 BR0.82
0.700.800.901.001.101.201.30aligned range
FY 2023-2027
- FMR
- FY2027
- Market rent
- last ~365 days
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --