ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$432,920
Cost breakdown
+
HUD FMR$3,030
Market rent$3,860
Est. payment standard (110%)Used$3,330
-
Loan amount$346,336
Down payment$86,584
Rate6.50%
Term30 years
-
Property taxes-$433
Insurance-$175
Utilities$0
HOA$0
Management-$333
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,896(61.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,288
Loan principal paid down+$12,408
Rental cash flow+$7,200
+$91,017(105.1% ROI)
Projected value
Return breakdown
Property appreciation+$56,889
Loan principal paid down+$22,127
Rental cash flow+$12,000
+$197,980(228.7% ROI)
Projected value
Return breakdown
Property appreciation+$121,254
Loan principal paid down+$52,726
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.06
2 BR0.78
3 BR1.17
4 BR1.30
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
- --