ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$495,332
Cost breakdown
+
HUD FMR$3,410
Market rent$4,420
Est. payment standard (110%)Used$3,750
-
Loan amount$396,266
Down payment$99,066
Rate6.50%
Term30 years
-
Property taxes-$495
Insurance-$175
Utilities$0
HOA$0
Management-$375
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,484(60.0% ROI)
Projected value
Return breakdown
Property appreciation+$38,086
Loan principal paid down+$14,197
Rental cash flow+$7,200
+$102,408(103.4% ROI)
Projected value
Return breakdown
Property appreciation+$65,091
Loan principal paid down+$25,317
Rental cash flow+$12,000
+$223,062(225.2% ROI)
Projected value
Return breakdown
Property appreciation+$138,735
Loan principal paid down+$60,327
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR1.02
2 BR0.77
3 BR0.75
4 BR0.62
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
- --