ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$458,182
Cost breakdown
+
HUD FMR$3,180
Market rent$3,880
Est. payment standard (110%)Used$3,500
-
Loan amount$366,546
Down payment$91,636
Rate6.50%
Term30 years
-
Property taxes-$458
Insurance-$175
Utilities$0
HOA$0
Management-$350
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,562(60.6% ROI)
Projected value
Return breakdown
Property appreciation+$35,230
Loan principal paid down+$13,132
Rental cash flow+$7,200
+$95,628(104.4% ROI)
Projected value
Return breakdown
Property appreciation+$60,209
Loan principal paid down+$23,419
Rental cash flow+$12,000
+$208,132(227.1% ROI)
Projected value
Return breakdown
Property appreciation+$128,330
Loan principal paid down+$55,802
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.89
2 BR0.82
3 BR0.80
4 BR0.73
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
- --