ZIP Investment Score
38
095130300
Purchase Price Calculator
Maximum purchase price
$510,192
Cost breakdown
+
HUD FMR$3,500
Market rent$4,070
Est. payment standard (110%)Used$3,850
-
Loan amount$408,154
Down payment$102,038
Rate6.50%
Term30 years
-
Property taxes-$510
Insurance-$175
Utilities$0
HOA$0
Management-$385
=
Calculation mode
Hold period projections
Annual appreciation rate
+$61,052(59.8% ROI)
Projected value
Return breakdown
Property appreciation+$39,229
Loan principal paid down+$14,623
Rental cash flow+$7,200
+$105,120(103.0% ROI)
Projected value
Return breakdown
Property appreciation+$67,043
Loan principal paid down+$26,077
Rental cash flow+$12,000
+$229,034(224.5% ROI)
Projected value
Return breakdown
Property appreciation+$142,897
Loan principal paid down+$62,137
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.79
1 BR0.86
2 BR0.86
3 BR1.08
4 BR0.88
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
- --