ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$407,658
Cost breakdown
+
HUD FMR$2,920
Market rent$3,290
Est. payment standard (108%)Used$3,160
-
Loan amount$326,127
Down payment$81,532
Rate6.50%
Term30 years
-
Property taxes-$408
Insurance-$175
Utilities$0
HOA$0
Management-$316
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,229(61.6% ROI)
Projected value
Return breakdown
Property appreciation+$31,345
Loan principal paid down+$11,684
Rental cash flow+$7,200
+$86,406(106.0% ROI)
Projected value
Return breakdown
Property appreciation+$53,570
Loan principal paid down+$20,836
Rental cash flow+$12,000
+$187,828(230.4% ROI)
Projected value
Return breakdown
Property appreciation+$114,179
Loan principal paid down+$49,649
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.96
2 BR0.89
3 BR1.02
4 BR1.01
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
- --