ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$453,724
Cost breakdown
+
HUD FMR$3,150
Market rent$4,400
Est. payment standard (110%)Used$3,470
-
Loan amount$362,979
Down payment$90,745
Rate6.50%
Term30 years
-
Property taxes-$454
Insurance-$175
Utilities$0
HOA$0
Management-$347
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,092(60.7% ROI)
Projected value
Return breakdown
Property appreciation+$34,887
Loan principal paid down+$13,005
Rental cash flow+$7,200
+$94,814(104.5% ROI)
Projected value
Return breakdown
Property appreciation+$59,623
Loan principal paid down+$23,191
Rental cash flow+$12,000
+$206,341(227.4% ROI)
Projected value
Return breakdown
Property appreciation+$127,081
Loan principal paid down+$55,260
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.10
1 BR0.90
2 BR0.72
3 BR0.82
4 BR0.65
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
- --