ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$450,752
Cost breakdown
+
HUD FMR$4,120
Market rentUsed$3,450
Est. payment standard (90%)$3,710
-
Loan amount$360,602
Down payment$90,150
Rate6.50%
Term30 years
-
Property taxes-$451
Insurance-$175
Utilities$0
HOA$0
Management-$345
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,778(60.8% ROI)
Projected value
Return breakdown
Property appreciation+$34,659
Loan principal paid down+$12,919
Rental cash flow+$7,200
+$94,271(104.6% ROI)
Projected value
Return breakdown
Property appreciation+$59,233
Loan principal paid down+$23,039
Rental cash flow+$12,000
+$205,146(227.6% ROI)
Projected value
Return breakdown
Property appreciation+$126,249
Loan principal paid down+$54,898
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.24
1 BR1.14
2 BR1.19
3 BR1.26
4 BR1.47
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
- --