ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$473,042
Cost breakdown
+
HUD FMR$3,610
Market rentUsed$3,600
Est. payment standard (100%)$3,600
-
Loan amount$378,434
Down payment$94,608
Rate6.50%
Term30 years
-
Property taxes-$473
Insurance-$175
Utilities$0
HOA$0
Management-$360
=
Calculation mode
Hold period projections
Annual appreciation rate
+$57,131(60.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,372
Loan principal paid down+$13,558
Rental cash flow+$7,200
+$98,340(103.9% ROI)
Projected value
Return breakdown
Property appreciation+$62,162
Loan principal paid down+$24,178
Rental cash flow+$12,000
+$214,104(226.3% ROI)
Projected value
Return breakdown
Property appreciation+$132,492
Loan principal paid down+$57,612
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.18
1 BR1.12
2 BR1.00
3 BR0.81
4 BR0.68
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
- --