ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$441,836
Cost breakdown
+
HUD FMR$3,250
Market rent$3,470
Est. payment standard (104%)Used$3,390
-
Loan amount$353,469
Down payment$88,367
Rate6.50%
Term30 years
-
Property taxes-$442
Insurance-$175
Utilities$0
HOA$0
Management-$339
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,837(60.9% ROI)
Projected value
Return breakdown
Property appreciation+$33,973
Loan principal paid down+$12,664
Rental cash flow+$7,200
+$92,644(104.8% ROI)
Projected value
Return breakdown
Property appreciation+$58,061
Loan principal paid down+$22,583
Rental cash flow+$12,000
+$201,563(228.1% ROI)
Projected value
Return breakdown
Property appreciation+$123,751
Loan principal paid down+$53,812
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.24
1 BR1.11
2 BR0.94
3 BR0.94
4 BR0.76
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
- --