ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$437,378
Cost breakdown
+
HUD FMR$3,050
Market rent$3,590
Est. payment standard (110%)Used$3,360
-
Loan amount$349,903
Down payment$87,476
Rate6.50%
Term30 years
-
Property taxes-$437
Insurance-$175
Utilities$0
HOA$0
Management-$336
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,366(61.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,630
Loan principal paid down+$12,536
Rental cash flow+$7,200
+$91,830(105.0% ROI)
Projected value
Return breakdown
Property appreciation+$57,475
Loan principal paid down+$22,355
Rental cash flow+$12,000
+$199,772(228.4% ROI)
Projected value
Return breakdown
Property appreciation+$122,503
Loan principal paid down+$53,269
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.05
2 BR0.85
3 BR0.78
4 BR0.67
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
- --