ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$321,470
Cost breakdown
+
HUD FMR$2,360
Market rent$2,700
Est. payment standard (109%)Used$2,580
-
Loan amount$257,176
Down payment$64,294
Rate6.50%
Term30 years
-
Property taxes-$321
Insurance-$175
Utilities$0
HOA$0
Management-$258
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,132(64.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,718
Loan principal paid down+$9,214
Rental cash flow+$7,200
+$70,675(109.9% ROI)
Projected value
Return breakdown
Property appreciation+$42,244
Loan principal paid down+$16,431
Rental cash flow+$12,000
+$153,191(238.3% ROI)
Projected value
Return breakdown
Property appreciation+$90,039
Loan principal paid down+$39,152
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.82
1 BR0.81
2 BR0.87
3 BR0.85
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
- --