ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$443,322
Cost breakdown
+
HUD FMR$3,350
Market rent$3,430
Est. payment standard (102%)Used$3,400
-
Loan amount$354,658
Down payment$88,664
Rate6.50%
Term30 years
-
Property taxes-$443
Insurance-$175
Utilities$0
HOA$0
Management-$340
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,994(60.9% ROI)
Projected value
Return breakdown
Property appreciation+$34,087
Loan principal paid down+$12,707
Rental cash flow+$7,200
+$92,915(104.8% ROI)
Projected value
Return breakdown
Property appreciation+$58,256
Loan principal paid down+$22,659
Rental cash flow+$12,000
+$202,160(228.0% ROI)
Projected value
Return breakdown
Property appreciation+$124,168
Loan principal paid down+$53,993
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR0.97
2 BR0.98
3 BR0.96
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
- --