ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$435,892
Cost breakdown
+
HUD FMR$3,290
Market rent$3,380
Est. payment standard (102%)Used$3,350
-
Loan amount$348,714
Down payment$87,178
Rate6.50%
Term30 years
-
Property taxes-$436
Insurance-$175
Utilities$0
HOA$0
Management-$335
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,210(61.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,516
Loan principal paid down+$12,494
Rental cash flow+$7,200
+$91,559(105.0% ROI)
Projected value
Return breakdown
Property appreciation+$57,280
Loan principal paid down+$22,279
Rental cash flow+$12,000
+$199,174(228.5% ROI)
Projected value
Return breakdown
Property appreciation+$122,087
Loan principal paid down+$53,088
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR1.14
2 BR0.97
3 BR1.09
4 BR1.11
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
- --