ZIP Investment Score
27
095130300
Purchase Price Calculator
Maximum purchase price
$480,472
Cost breakdown
+
HUD FMR$3,370
Market rent$3,800
Est. payment standard (108%)Used$3,650
-
Loan amount$384,378
Down payment$96,094
Rate6.50%
Term30 years
-
Property taxes-$480
Insurance-$175
Utilities$0
HOA$0
Management-$365
=
Calculation mode
Hold period projections
Annual appreciation rate
+$57,915(60.3% ROI)
Projected value
Return breakdown
Property appreciation+$36,944
Loan principal paid down+$13,771
Rental cash flow+$7,200
+$99,696(103.7% ROI)
Projected value
Return breakdown
Property appreciation+$63,138
Loan principal paid down+$24,558
Rental cash flow+$12,000
+$217,090(225.9% ROI)
Projected value
Return breakdown
Property appreciation+$134,573
Loan principal paid down+$58,517
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.15
1 BR1.00
2 BR0.89
3 BR0.91
4 BR0.83
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
- --