ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$459,668
Cost breakdown
+
HUD FMR$3,350
Market rent$3,590
Est. payment standard (105%)Used$3,510
-
Loan amount$367,734
Down payment$91,934
Rate6.50%
Term30 years
-
Property taxes-$460
Insurance-$175
Utilities$0
HOA$0
Management-$351
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,719(60.6% ROI)
Projected value
Return breakdown
Property appreciation+$35,344
Loan principal paid down+$13,175
Rental cash flow+$7,200
+$95,899(104.3% ROI)
Projected value
Return breakdown
Property appreciation+$60,404
Loan principal paid down+$23,495
Rental cash flow+$12,000
+$208,729(227.0% ROI)
Projected value
Return breakdown
Property appreciation+$128,746
Loan principal paid down+$55,983
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.89
2 BR0.93
3 BR1.12
4 BR1.05
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
- --