ZIP Investment Score
74
095130300
Purchase Price Calculator
Maximum purchase price
$476,014
Cost breakdown
+
HUD FMR$3,290
Market rent$3,810
Est. payment standard (110%)Used$3,620
-
Loan amount$380,811
Down payment$95,203
Rate6.50%
Term30 years
-
Property taxes-$476
Insurance-$175
Utilities$0
HOA$0
Management-$362
=
Calculation mode
Hold period projections
Annual appreciation rate
+$57,445(60.3% ROI)
Projected value
Return breakdown
Property appreciation+$36,601
Loan principal paid down+$13,644
Rental cash flow+$7,200
+$98,882(103.9% ROI)
Projected value
Return breakdown
Property appreciation+$62,552
Loan principal paid down+$24,330
Rental cash flow+$12,000
+$215,298(226.1% ROI)
Projected value
Return breakdown
Property appreciation+$133,324
Loan principal paid down+$57,974
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.02
1 BR0.90
2 BR0.86
3 BR1.00
4 BR1.01
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
- --