ZIP Investment Score
73
095130300
Purchase Price Calculator
Maximum purchase price
$486,416
Cost breakdown
+
HUD FMR$3,480
Market rent$3,810
Est. payment standard (106%)Used$3,690
-
Loan amount$389,133
Down payment$97,283
Rate6.50%
Term30 years
-
Property taxes-$486
Insurance-$175
Utilities$0
HOA$0
Management-$369
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,543(60.2% ROI)
Projected value
Return breakdown
Property appreciation+$37,401
Loan principal paid down+$13,942
Rental cash flow+$7,200
+$100,781(103.6% ROI)
Projected value
Return breakdown
Property appreciation+$63,919
Loan principal paid down+$24,862
Rental cash flow+$12,000
+$219,479(225.6% ROI)
Projected value
Return breakdown
Property appreciation+$136,238
Loan principal paid down+$59,241
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.86
1 BR0.92
2 BR0.91
3 BR1.21
4 BR1.11
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
- --