ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$373,480
Cost breakdown
+
HUD FMR$2,840
Market rent$2,980
Est. payment standard (103%)Used$2,930
-
Loan amount$298,784
Down payment$74,696
Rate6.50%
Term30 years
-
Property taxes-$373
Insurance-$175
Utilities$0
HOA$0
Management-$293
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,622(62.4% ROI)
Projected value
Return breakdown
Property appreciation+$28,717
Loan principal paid down+$10,705
Rental cash flow+$7,200
+$80,168(107.3% ROI)
Projected value
Return breakdown
Property appreciation+$49,078
Loan principal paid down+$19,089
Rental cash flow+$12,000
+$174,093(233.1% ROI)
Projected value
Return breakdown
Property appreciation+$104,606
Loan principal paid down+$45,487
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.20
1 BR0.90
2 BR0.95
3 BR1.31
4 BR1.35
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
- --