ZIP Investment Score
21
095130300
Purchase Price Calculator
Maximum purchase price
$474,528
Cost breakdown
+
HUD FMR$3,280
Market rent$6,010
Est. payment standard (110%)Used$3,610
-
Loan amount$379,622
Down payment$94,906
Rate6.50%
Term30 years
-
Property taxes-$475
Insurance-$175
Utilities$0
HOA$0
Management-$361
=
Calculation mode
Hold period projections
Annual appreciation rate
+$57,288(60.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,487
Loan principal paid down+$13,601
Rental cash flow+$7,200
+$98,611(103.9% ROI)
Projected value
Return breakdown
Property appreciation+$62,357
Loan principal paid down+$24,254
Rental cash flow+$12,000
+$214,701(226.2% ROI)
Projected value
Return breakdown
Property appreciation+$132,908
Loan principal paid down+$57,793
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.87
1 BR0.69
2 BR0.55
3 BR0.55
4 BR0.47
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
- --