ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$499,790
Cost breakdown
+
HUD FMR$3,640
Market rent$3,850
Est. payment standard (104%)Used$3,780
-
Loan amount$399,832
Down payment$99,958
Rate6.50%
Term30 years
-
Property taxes-$500
Insurance-$175
Utilities$0
HOA$0
Management-$378
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,954(60.0% ROI)
Projected value
Return breakdown
Property appreciation+$38,429
Loan principal paid down+$14,325
Rental cash flow+$7,200
+$103,222(103.3% ROI)
Projected value
Return breakdown
Property appreciation+$65,677
Loan principal paid down+$25,545
Rental cash flow+$12,000
+$224,853(224.9% ROI)
Projected value
Return breakdown
Property appreciation+$139,983
Loan principal paid down+$60,870
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR0.89
2 BR0.95
3 BR0.87
4 BR0.72
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
- --