ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$446,294
Cost breakdown
+
HUD FMR$3,240
Market rent$3,510
Est. payment standard (105%)Used$3,420
-
Loan amount$357,035
Down payment$89,259
Rate6.50%
Term30 years
-
Property taxes-$446
Insurance-$175
Utilities$0
HOA$0
Management-$342
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,308(60.8% ROI)
Projected value
Return breakdown
Property appreciation+$34,316
Loan principal paid down+$12,792
Rental cash flow+$7,200
+$93,458(104.7% ROI)
Projected value
Return breakdown
Property appreciation+$58,647
Loan principal paid down+$22,811
Rental cash flow+$12,000
+$203,355(227.8% ROI)
Projected value
Return breakdown
Property appreciation+$125,000
Loan principal paid down+$54,355
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.27
1 BR1.26
2 BR0.92
3 BR0.92
4 BR0.91
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
- --