ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$504,248
Cost breakdown
+
HUD FMR$4,440
Market rentUsed$3,810
Est. payment standard (91%)$4,030
-
Loan amount$403,398
Down payment$100,850
Rate6.50%
Term30 years
-
Property taxes-$504
Insurance-$175
Utilities$0
HOA$0
Management-$381
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,425(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,772
Loan principal paid down+$14,453
Rental cash flow+$7,200
+$104,036(103.2% ROI)
Projected value
Return breakdown
Property appreciation+$66,262
Loan principal paid down+$25,773
Rental cash flow+$12,000
+$226,645(224.7% ROI)
Projected value
Return breakdown
Property appreciation+$141,232
Loan principal paid down+$61,413
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.44
1 BR1.32
2 BR1.17
3 BR1.16
4 BR0.84
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
- --