ZIP Investment Score
68
095130300
Purchase Price Calculator
Maximum purchase price
$397,256
Cost breakdown
+
HUD FMR$2,810
Market rent$3,250
Est. payment standard (110%)Used$3,090
-
Loan amount$317,805
Down payment$79,451
Rate6.50%
Term30 years
-
Property taxes-$397
Insurance-$175
Utilities$0
HOA$0
Management-$309
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,131(61.8% ROI)
Projected value
Return breakdown
Property appreciation+$30,545
Loan principal paid down+$11,386
Rental cash flow+$7,200
+$84,507(106.4% ROI)
Projected value
Return breakdown
Property appreciation+$52,203
Loan principal paid down+$20,305
Rental cash flow+$12,000
+$183,648(231.1% ROI)
Projected value
Return breakdown
Property appreciation+$111,265
Loan principal paid down+$48,382
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR0.86
2 BR0.86
3 BR0.99
4 BR1.02
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
- --