ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$504,248
Cost breakdown
+
HUD FMR$3,460
Market rent$4,230
Est. payment standard (110%)Used$3,810
-
Loan amount$403,398
Down payment$100,850
Rate6.50%
Term30 years
-
Property taxes-$504
Insurance-$175
Utilities$0
HOA$0
Management-$381
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,425(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,772
Loan principal paid down+$14,453
Rental cash flow+$7,200
+$104,036(103.2% ROI)
Projected value
Return breakdown
Property appreciation+$66,262
Loan principal paid down+$25,773
Rental cash flow+$12,000
+$226,645(224.7% ROI)
Projected value
Return breakdown
Property appreciation+$141,232
Loan principal paid down+$61,413
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR0.98
2 BR0.82
3 BR1.18
4 BR1.23
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
- --