ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$487,902
Cost breakdown
+
HUD FMR$3,360
Market rent$4,000
Est. payment standard (110%)Used$3,700
-
Loan amount$390,322
Down payment$97,580
Rate6.50%
Term30 years
-
Property taxes-$488
Insurance-$175
Utilities$0
HOA$0
Management-$370
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,699(60.2% ROI)
Projected value
Return breakdown
Property appreciation+$37,515
Loan principal paid down+$13,984
Rental cash flow+$7,200
+$101,052(103.6% ROI)
Projected value
Return breakdown
Property appreciation+$64,114
Loan principal paid down+$24,938
Rental cash flow+$12,000
+$220,076(225.5% ROI)
Projected value
Return breakdown
Property appreciation+$136,654
Loan principal paid down+$59,422
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR0.98
2 BR0.84
3 BR0.88
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
- --