ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$492,360
Cost breakdown
+
HUD FMR$3,700
Market rent$3,740
Est. payment standard (101%)Used$3,730
-
Loan amount$393,888
Down payment$98,472
Rate6.50%
Term30 years
-
Property taxes-$492
Insurance-$175
Utilities$0
HOA$0
Management-$373
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,170(60.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,858
Loan principal paid down+$14,112
Rental cash flow+$7,200
+$101,866(103.4% ROI)
Projected value
Return breakdown
Property appreciation+$64,700
Loan principal paid down+$25,166
Rental cash flow+$12,000
+$221,867(225.3% ROI)
Projected value
Return breakdown
Property appreciation+$137,902
Loan principal paid down+$59,965
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR1.06
2 BR0.99
3 BR1.20
4 BR1.13
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
- --