ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$464,126
Cost breakdown
+
HUD FMR$3,530
Market rent$3,540
Est. payment standard (100%)Used$3,540
-
Loan amount$371,301
Down payment$92,825
Rate6.50%
Term30 years
-
Property taxes-$464
Insurance-$175
Utilities$0
HOA$0
Management-$354
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,190(60.5% ROI)
Projected value
Return breakdown
Property appreciation+$35,687
Loan principal paid down+$13,303
Rental cash flow+$7,200
+$96,712(104.2% ROI)
Projected value
Return breakdown
Property appreciation+$60,990
Loan principal paid down+$23,722
Rental cash flow+$12,000
+$210,521(226.8% ROI)
Projected value
Return breakdown
Property appreciation+$129,995
Loan principal paid down+$56,526
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.82
1 BR1.01
2 BR1.00
3 BR1.08
4 BR0.87
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
- --