ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$470,070
Cost breakdown
+
HUD FMR$3,790
Market rentUsed$3,580
Est. payment standard (96%)$3,650
-
Loan amount$376,056
Down payment$94,014
Rate6.50%
Term30 years
-
Property taxes-$470
Insurance-$175
Utilities$0
HOA$0
Management-$358
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,817(60.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,144
Loan principal paid down+$13,473
Rental cash flow+$7,200
+$97,797(104.0% ROI)
Projected value
Return breakdown
Property appreciation+$61,771
Loan principal paid down+$24,026
Rental cash flow+$12,000
+$212,910(226.5% ROI)
Projected value
Return breakdown
Property appreciation+$131,659
Loan principal paid down+$57,250
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.08
1 BR1.10
2 BR1.06
3 BR1.22
4 BR1.14
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
- --