ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$422,518
Cost breakdown
+
HUD FMR$3,430
Market rentUsed$3,260
Est. payment standard (97%)$3,320
-
Loan amount$338,015
Down payment$84,504
Rate6.50%
Term30 years
-
Property taxes-$423
Insurance-$175
Utilities$0
HOA$0
Management-$326
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,798(61.3% ROI)
Projected value
Return breakdown
Property appreciation+$32,488
Loan principal paid down+$12,110
Rental cash flow+$7,200
+$89,118(105.5% ROI)
Projected value
Return breakdown
Property appreciation+$55,522
Loan principal paid down+$21,596
Rental cash flow+$12,000
+$193,800(229.3% ROI)
Projected value
Return breakdown
Property appreciation+$118,341
Loan principal paid down+$51,459
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.33
1 BR1.25
2 BR1.05
3 BR0.98
4 BR1.56
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
- --