ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$452,238
Cost breakdown
+
HUD FMR$3,980
Market rentUsed$3,460
Est. payment standard (92%)$3,640
-
Loan amount$361,790
Down payment$90,448
Rate6.50%
Term30 years
-
Property taxes-$452
Insurance-$175
Utilities$0
HOA$0
Management-$346
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,935(60.7% ROI)
Projected value
Return breakdown
Property appreciation+$34,773
Loan principal paid down+$12,962
Rental cash flow+$7,200
+$94,543(104.5% ROI)
Projected value
Return breakdown
Property appreciation+$59,428
Loan principal paid down+$23,115
Rental cash flow+$12,000
+$205,743(227.5% ROI)
Projected value
Return breakdown
Property appreciation+$126,665
Loan principal paid down+$55,079
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.39
1 BR1.22
2 BR1.15
3 BR1.33
4 BR1.33
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
- --