ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$507,220
Cost breakdown
+
HUD FMR$3,480
Market rent$4,040
Est. payment standard (110%)Used$3,830
-
Loan amount$405,776
Down payment$101,444
Rate6.50%
Term30 years
-
Property taxes-$507
Insurance-$175
Utilities$0
HOA$0
Management-$383
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,738(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$39,000
Loan principal paid down+$14,538
Rental cash flow+$7,200
+$104,578(103.1% ROI)
Projected value
Return breakdown
Property appreciation+$66,653
Loan principal paid down+$25,925
Rental cash flow+$12,000
+$227,839(224.6% ROI)
Projected value
Return breakdown
Property appreciation+$142,064
Loan principal paid down+$61,775
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.68
1 BR0.72
2 BR0.86
3 BR1.15
4 BR1.05
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
- --