ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$490,874
Cost breakdown
+
HUD FMR$3,800
Market rentUsed$3,720
Est. payment standard (99%)$3,750
-
Loan amount$392,699
Down payment$98,175
Rate6.50%
Term30 years
-
Property taxes-$491
Insurance-$175
Utilities$0
HOA$0
Management-$372
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,013(60.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,744
Loan principal paid down+$14,069
Rental cash flow+$7,200
+$101,595(103.5% ROI)
Projected value
Return breakdown
Property appreciation+$64,505
Loan principal paid down+$25,090
Rental cash flow+$12,000
+$221,270(225.4% ROI)
Projected value
Return breakdown
Property appreciation+$137,486
Loan principal paid down+$59,784
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.21
1 BR1.07
2 BR1.02
3 BR0.99
4 BR0.97
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
- --