ZIP Investment Score
96
095130300
Purchase Price Calculator
Maximum purchase price
$424,004
Cost breakdown
+
HUD FMR$3,600
Market rentUsed$3,270
Est. payment standard (94%)$3,390
-
Loan amount$339,203
Down payment$84,801
Rate6.50%
Term30 years
-
Property taxes-$424
Insurance-$175
Utilities$0
HOA$0
Management-$327
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,955(61.3% ROI)
Projected value
Return breakdown
Property appreciation+$32,602
Loan principal paid down+$12,153
Rental cash flow+$7,200
+$89,389(105.4% ROI)
Projected value
Return breakdown
Property appreciation+$55,718
Loan principal paid down+$21,672
Rental cash flow+$12,000
+$194,397(229.2% ROI)
Projected value
Return breakdown
Property appreciation+$118,757
Loan principal paid down+$51,640
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.63
1 BR1.43
2 BR1.10
3 BR1.14
4 BR1.00
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
- --