ZIP Investment Score
72
095130300
Purchase Price Calculator
Maximum purchase price
$431,434
Cost breakdown
+
HUD FMR$3,320
Market rent$3,320
Est. payment standard (100%)Used$3,320
-
Loan amount$345,147
Down payment$86,287
Rate6.50%
Term30 years
-
Property taxes-$431
Insurance-$175
Utilities$0
HOA$0
Management-$332
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,739(61.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,173
Loan principal paid down+$12,366
Rental cash flow+$7,200
+$90,746(105.2% ROI)
Projected value
Return breakdown
Property appreciation+$56,694
Loan principal paid down+$22,052
Rental cash flow+$12,000
+$197,383(228.8% ROI)
Projected value
Return breakdown
Property appreciation+$120,838
Loan principal paid down+$52,545
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.18
1 BR1.04
2 BR1.00
3 BR1.10
4 BR1.03
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
- --