ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$513,164
Cost breakdown
+
HUD FMR$3,850
Market rent$3,880
Est. payment standard (101%)Used$3,870
-
Loan amount$410,531
Down payment$102,633
Rate6.50%
Term30 years
-
Property taxes-$513
Insurance-$175
Utilities$0
HOA$0
Management-$387
=
Calculation mode
Hold period projections
Annual appreciation rate
+$61,366(59.8% ROI)
Projected value
Return breakdown
Property appreciation+$39,457
Loan principal paid down+$14,708
Rental cash flow+$7,200
+$105,663(103.0% ROI)
Projected value
Return breakdown
Property appreciation+$67,434
Loan principal paid down+$26,229
Rental cash flow+$12,000
+$230,228(224.3% ROI)
Projected value
Return breakdown
Property appreciation+$143,729
Loan principal paid down+$62,499
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.19
1 BR1.07
2 BR0.99
3 BR0.64
4 BR0.45
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
- --