ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$501,276
Cost breakdown
+
HUD FMR$3,900
Market rentUsed$3,790
Est. payment standard (98%)$3,830
-
Loan amount$401,021
Down payment$100,255
Rate6.50%
Term30 years
-
Property taxes-$501
Insurance-$175
Utilities$0
HOA$0
Management-$379
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,111(60.0% ROI)
Projected value
Return breakdown
Property appreciation+$38,543
Loan principal paid down+$14,368
Rental cash flow+$7,200
+$103,493(103.2% ROI)
Projected value
Return breakdown
Property appreciation+$65,872
Loan principal paid down+$25,621
Rental cash flow+$12,000
+$225,451(224.9% ROI)
Projected value
Return breakdown
Property appreciation+$140,400
Loan principal paid down+$61,051
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.43
1 BR1.35
2 BR1.03
3 BR0.94
4 BR0.84
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
- --