ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$461,154
Cost breakdown
+
HUD FMR$3,200
Market rent$3,900
Est. payment standard (110%)Used$3,520
-
Loan amount$368,923
Down payment$92,231
Rate6.50%
Term30 years
-
Property taxes-$461
Insurance-$175
Utilities$0
HOA$0
Management-$352
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,876(60.6% ROI)
Projected value
Return breakdown
Property appreciation+$35,458
Loan principal paid down+$13,218
Rental cash flow+$7,200
+$96,170(104.3% ROI)
Projected value
Return breakdown
Property appreciation+$60,599
Loan principal paid down+$23,571
Rental cash flow+$12,000
+$209,327(227.0% ROI)
Projected value
Return breakdown
Property appreciation+$129,162
Loan principal paid down+$56,164
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.29
1 BR1.05
2 BR0.82
3 BR0.70
4 BR0.62
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
- --