ZIP Investment Score
44
095130300
Purchase Price Calculator
Maximum purchase price
$426,976
Cost breakdown
+
HUD FMR$3,220
Market rent$3,330
Est. payment standard (102%)Used$3,290
-
Loan amount$341,581
Down payment$85,395
Rate6.50%
Term30 years
-
Property taxes-$427
Insurance-$175
Utilities$0
HOA$0
Management-$329
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,268(61.2% ROI)
Projected value
Return breakdown
Property appreciation+$32,830
Loan principal paid down+$12,238
Rental cash flow+$7,200
+$89,932(105.3% ROI)
Projected value
Return breakdown
Property appreciation+$56,108
Loan principal paid down+$21,824
Rental cash flow+$12,000
+$195,591(229.0% ROI)
Projected value
Return breakdown
Property appreciation+$119,589
Loan principal paid down+$52,002
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.12
1 BR1.04
2 BR0.97
3 BR0.91
4 BR0.81
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
- --