ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$489,388
Cost breakdown
+
HUD FMR$3,540
Market rent$3,800
Est. payment standard (105%)Used$3,710
-
Loan amount$391,510
Down payment$97,878
Rate6.50%
Term30 years
-
Property taxes-$489
Insurance-$175
Utilities$0
HOA$0
Management-$371
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,856(60.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,629
Loan principal paid down+$14,027
Rental cash flow+$7,200
+$101,323(103.5% ROI)
Projected value
Return breakdown
Property appreciation+$64,310
Loan principal paid down+$25,014
Rental cash flow+$12,000
+$220,673(225.5% ROI)
Projected value
Return breakdown
Property appreciation+$137,070
Loan principal paid down+$59,603
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.22
1 BR1.24
2 BR0.93
3 BR1.00
4 BR0.79
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
- --