ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$428,462
Cost breakdown
+
HUD FMR$3,090
Market rent$3,420
Est. payment standard (107%)Used$3,300
-
Loan amount$342,770
Down payment$85,692
Rate6.50%
Term30 years
-
Property taxes-$428
Insurance-$175
Utilities$0
HOA$0
Management-$330
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,425(61.2% ROI)
Projected value
Return breakdown
Property appreciation+$32,945
Loan principal paid down+$12,281
Rental cash flow+$7,200
+$90,203(105.3% ROI)
Projected value
Return breakdown
Property appreciation+$56,303
Loan principal paid down+$21,900
Rental cash flow+$12,000
+$196,188(228.9% ROI)
Projected value
Return breakdown
Property appreciation+$120,006
Loan principal paid down+$52,183
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.21
1 BR0.98
2 BR0.90
3 BR1.07
4 BR3.49
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
- --