ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$471,556
Cost breakdown
+
HUD FMR$3,350
Market rent$3,720
Est. payment standard (107%)Used$3,590
-
Loan amount$377,245
Down payment$94,311
Rate6.50%
Term30 years
-
Property taxes-$472
Insurance-$175
Utilities$0
HOA$0
Management-$359
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,974(60.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,258
Loan principal paid down+$13,516
Rental cash flow+$7,200
+$98,069(104.0% ROI)
Projected value
Return breakdown
Property appreciation+$61,966
Loan principal paid down+$24,102
Rental cash flow+$12,000
+$213,507(226.4% ROI)
Projected value
Return breakdown
Property appreciation+$132,076
Loan principal paid down+$57,431
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.77
1 BR1.05
2 BR0.90
3 BR0.97
4 BR0.82
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
- --