ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$481,958
Cost breakdown
+
HUD FMR$3,610
Market rent$3,680
Est. payment standard (101%)Used$3,660
-
Loan amount$385,566
Down payment$96,392
Rate6.50%
Term30 years
-
Property taxes-$482
Insurance-$175
Utilities$0
HOA$0
Management-$366
=
Calculation mode
Hold period projections
Annual appreciation rate
+$58,072(60.2% ROI)
Projected value
Return breakdown
Property appreciation+$37,058
Loan principal paid down+$13,814
Rental cash flow+$7,200
+$99,967(103.7% ROI)
Projected value
Return breakdown
Property appreciation+$63,333
Loan principal paid down+$24,634
Rental cash flow+$12,000
+$217,687(225.8% ROI)
Projected value
Return breakdown
Property appreciation+$134,989
Loan principal paid down+$58,698
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
1 BR0.99
2 BR0.98
3 BR0.99
4 BR0.92
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
- --