ZIP Investment Score
36
095130300
Purchase Price Calculator
Maximum purchase price
$467,098
Cost breakdown
+
HUD FMR$3,570
Market rentUsed$3,560
Est. payment standard (100%)$3,560
-
Loan amount$373,678
Down payment$93,420
Rate6.50%
Term30 years
-
Property taxes-$467
Insurance-$175
Utilities$0
HOA$0
Management-$356
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,503(60.5% ROI)
Projected value
Return breakdown
Property appreciation+$35,915
Loan principal paid down+$13,388
Rental cash flow+$7,200
+$97,255(104.1% ROI)
Projected value
Return breakdown
Property appreciation+$61,381
Loan principal paid down+$23,874
Rental cash flow+$12,000
+$211,715(226.6% ROI)
Projected value
Return breakdown
Property appreciation+$130,827
Loan principal paid down+$56,888
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.00
2 BR1.00
3 BR1.00
4 BR0.85
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
- --