ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$526,538
Cost breakdown
+
HUD FMR$3,800
Market rent$4,050
Est. payment standard (104%)Used$3,960
-
Loan amount$421,230
Down payment$105,308
Rate6.50%
Term30 years
-
Property taxes-$527
Insurance-$175
Utilities$0
HOA$0
Management-$396
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,777(59.6% ROI)
Projected value
Return breakdown
Property appreciation+$40,486
Loan principal paid down+$15,092
Rental cash flow+$7,200
+$108,104(102.7% ROI)
Projected value
Return breakdown
Property appreciation+$69,191
Loan principal paid down+$26,912
Rental cash flow+$12,000
+$235,603(223.7% ROI)
Projected value
Return breakdown
Property appreciation+$147,475
Loan principal paid down+$64,128
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.12
2 BR0.94
3 BR1.02
4 BR0.95
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
- --