ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$498,304
Cost breakdown
+
HUD FMR$3,430
Market rent$4,130
Est. payment standard (110%)Used$3,770
-
Loan amount$398,643
Down payment$99,661
Rate6.50%
Term30 years
-
Property taxes-$498
Insurance-$175
Utilities$0
HOA$0
Management-$377
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,797(60.0% ROI)
Projected value
Return breakdown
Property appreciation+$38,315
Loan principal paid down+$14,282
Rental cash flow+$7,200
+$102,951(103.3% ROI)
Projected value
Return breakdown
Property appreciation+$65,481
Loan principal paid down+$25,469
Rental cash flow+$12,000
+$224,256(225.0% ROI)
Projected value
Return breakdown
Property appreciation+$139,567
Loan principal paid down+$60,689
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.92
2 BR0.83
3 BR0.76
4 BR0.54
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
- --