ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$484,930
Cost breakdown
+
HUD FMR$3,860
Market rentUsed$3,680
Est. payment standard (97%)$3,740
-
Loan amount$387,944
Down payment$96,986
Rate6.50%
Term30 years
-
Property taxes-$485
Insurance-$175
Utilities$0
HOA$0
Management-$368
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,386(60.2% ROI)
Projected value
Return breakdown
Property appreciation+$37,287
Loan principal paid down+$13,899
Rental cash flow+$7,200
+$100,510(103.6% ROI)
Projected value
Return breakdown
Property appreciation+$63,724
Loan principal paid down+$24,786
Rental cash flow+$12,000
+$218,882(225.7% ROI)
Projected value
Return breakdown
Property appreciation+$135,821
Loan principal paid down+$59,060
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.39
1 BR1.26
2 BR1.05
3 BR1.18
4 BR0.95
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
- --