ZIP Investment Score
62
095130300
Purchase Price Calculator
Maximum purchase price
$455,210
Cost breakdown
+
HUD FMR$3,790
Market rentUsed$3,480
Est. payment standard (95%)$3,590
-
Loan amount$364,168
Down payment$91,042
Rate6.50%
Term30 years
-
Property taxes-$455
Insurance-$175
Utilities$0
HOA$0
Management-$348
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,249(60.7% ROI)
Projected value
Return breakdown
Property appreciation+$35,001
Loan principal paid down+$13,047
Rental cash flow+$7,200
+$95,085(104.4% ROI)
Projected value
Return breakdown
Property appreciation+$59,818
Loan principal paid down+$23,267
Rental cash flow+$12,000
+$206,938(227.3% ROI)
Projected value
Return breakdown
Property appreciation+$127,497
Loan principal paid down+$55,440
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.24
1 BR1.27
2 BR1.09
3 BR1.05
4 BR0.89
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
- --