ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$440,350
Cost breakdown
+
HUD FMR$3,260
Market rent$3,440
Est. payment standard (104%)Used$3,380
-
Loan amount$352,280
Down payment$88,070
Rate6.50%
Term30 years
-
Property taxes-$440
Insurance-$175
Utilities$0
HOA$0
Management-$338
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,680(61.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,859
Loan principal paid down+$12,621
Rental cash flow+$7,200
+$92,373(104.9% ROI)
Projected value
Return breakdown
Property appreciation+$57,866
Loan principal paid down+$22,507
Rental cash flow+$12,000
+$200,966(228.2% ROI)
Projected value
Return breakdown
Property appreciation+$123,335
Loan principal paid down+$53,631
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR0.98
2 BR0.95
3 BR1.00
4 BR1.08
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
- --