ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$465,612
Cost breakdown
+
HUD FMR$3,750
Market rentUsed$3,550
Est. payment standard (97%)$3,620
-
Loan amount$372,490
Down payment$93,122
Rate6.50%
Term30 years
-
Property taxes-$466
Insurance-$175
Utilities$0
HOA$0
Management-$355
=
Calculation mode
Hold period projections
Annual appreciation rate
+$56,347(60.5% ROI)
Projected value
Return breakdown
Property appreciation+$35,801
Loan principal paid down+$13,345
Rental cash flow+$7,200
+$96,984(104.1% ROI)
Projected value
Return breakdown
Property appreciation+$61,185
Loan principal paid down+$23,798
Rental cash flow+$12,000
+$211,118(226.7% ROI)
Projected value
Return breakdown
Property appreciation+$130,411
Loan principal paid down+$56,707
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.19
1 BR1.09
2 BR1.06
3 BR1.19
4 BR1.12
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
- --