ZIP Investment Score
31
095130300
Purchase Price Calculator
Maximum purchase price
$429,948
Cost breakdown
+
HUD FMR$3,010
Market rent$3,490
Est. payment standard (110%)Used$3,310
-
Loan amount$343,959
Down payment$85,990
Rate6.50%
Term30 years
-
Property taxes-$430
Insurance-$175
Utilities$0
HOA$0
Management-$331
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,582(61.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,059
Loan principal paid down+$12,323
Rental cash flow+$7,200
+$90,474(105.2% ROI)
Projected value
Return breakdown
Property appreciation+$56,499
Loan principal paid down+$21,976
Rental cash flow+$12,000
+$196,786(228.8% ROI)
Projected value
Return breakdown
Property appreciation+$120,422
Loan principal paid down+$52,364
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.78
2 BR0.86
3 BR0.89
4 BR0.70
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
- --