ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$438,864
Cost breakdown
+
HUD FMR$3,060
Market rent$3,880
Est. payment standard (110%)Used$3,370
-
Loan amount$351,091
Down payment$87,773
Rate6.50%
Term30 years
-
Property taxes-$439
Insurance-$175
Utilities$0
HOA$0
Management-$337
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,523(61.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,745
Loan principal paid down+$12,579
Rental cash flow+$7,200
+$92,102(104.9% ROI)
Projected value
Return breakdown
Property appreciation+$57,670
Loan principal paid down+$22,431
Rental cash flow+$12,000
+$200,369(228.3% ROI)
Projected value
Return breakdown
Property appreciation+$122,919
Loan principal paid down+$53,450
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.82
2 BR0.79
3 BR0.73
4 BR0.70
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
- --