ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$444,808
Cost breakdown
+
HUD FMR$3,330
Market rent$3,460
Est. payment standard (103%)Used$3,410
-
Loan amount$355,846
Down payment$88,962
Rate6.50%
Term30 years
-
Property taxes-$445
Insurance-$175
Utilities$0
HOA$0
Management-$341
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,151(60.9% ROI)
Projected value
Return breakdown
Property appreciation+$34,202
Loan principal paid down+$12,749
Rental cash flow+$7,200
+$93,187(104.7% ROI)
Projected value
Return breakdown
Property appreciation+$58,451
Loan principal paid down+$22,735
Rental cash flow+$12,000
+$202,757(227.9% ROI)
Projected value
Return breakdown
Property appreciation+$124,584
Loan principal paid down+$54,174
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.95
2 BR0.96
3 BR0.96
4 BR0.98
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
- --