ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$468,584
Cost breakdown
+
HUD FMR$3,330
Market rent$3,700
Est. payment standard (107%)Used$3,570
-
Loan amount$374,867
Down payment$93,717
Rate6.50%
Term30 years
-
Property taxes-$469
Insurance-$175
Utilities$0
HOA$0
Management-$357
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,660(60.5% ROI)
Projected value
Return breakdown
Property appreciation+$36,030
Loan principal paid down+$13,431
Rental cash flow+$7,200
+$97,526(104.1% ROI)
Projected value
Return breakdown
Property appreciation+$61,576
Loan principal paid down+$23,950
Rental cash flow+$12,000
+$212,312(226.5% ROI)
Projected value
Return breakdown
Property appreciation+$131,243
Loan principal paid down+$57,069
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR1.06
2 BR0.90
3 BR0.88
4 BR0.72
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
- --