ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$415,088
Cost breakdown
+
HUD FMR$2,920
Market rent$3,540
Est. payment standard (110%)Used$3,210
-
Loan amount$332,071
Down payment$83,018
Rate6.50%
Term30 years
-
Property taxes-$415
Insurance-$175
Utilities$0
HOA$0
Management-$321
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,014(61.4% ROI)
Projected value
Return breakdown
Property appreciation+$31,916
Loan principal paid down+$11,897
Rental cash flow+$7,200
+$87,762(105.7% ROI)
Projected value
Return breakdown
Property appreciation+$54,546
Loan principal paid down+$21,216
Rental cash flow+$12,000
+$190,814(229.8% ROI)
Projected value
Return breakdown
Property appreciation+$116,260
Loan principal paid down+$50,554
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR0.93
2 BR0.82
3 BR0.80
4 BR0.72
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
- --