ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$483,444
Cost breakdown
+
HUD FMR$3,420
Market rent$3,800
Est. payment standard (107%)Used$3,670
-
Loan amount$386,755
Down payment$96,689
Rate6.50%
Term30 years
-
Property taxes-$483
Insurance-$175
Utilities$0
HOA$0
Management-$367
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,229(60.2% ROI)
Projected value
Return breakdown
Property appreciation+$37,172
Loan principal paid down+$13,857
Rental cash flow+$7,200
+$100,238(103.7% ROI)
Projected value
Return breakdown
Property appreciation+$63,529
Loan principal paid down+$24,710
Rental cash flow+$12,000
+$218,284(225.8% ROI)
Projected value
Return breakdown
Property appreciation+$135,405
Loan principal paid down+$58,879
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.20
1 BR1.04
2 BR0.90
3 BR0.97
4 BR0.98
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
- --