ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$392,798
Cost breakdown
+
HUD FMR$3,290
Market rentUsed$3,060
Est. payment standard (95%)$3,140
-
Loan amount$314,239
Down payment$78,560
Rate6.50%
Term30 years
-
Property taxes-$393
Insurance-$175
Utilities$0
HOA$0
Management-$306
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,661(61.9% ROI)
Projected value
Return breakdown
Property appreciation+$30,203
Loan principal paid down+$11,258
Rental cash flow+$7,200
+$83,694(106.5% ROI)
Projected value
Return breakdown
Property appreciation+$51,617
Loan principal paid down+$20,077
Rental cash flow+$12,000
+$181,856(231.5% ROI)
Projected value
Return breakdown
Property appreciation+$110,017
Loan principal paid down+$47,839
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.08
2 BR1.08
3 BR1.01
4 BR0.96
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
- --