ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$363,078
Cost breakdown
+
HUD FMR$2,650
Market rent$2,980
Est. payment standard (108%)Used$2,860
-
Loan amount$290,463
Down payment$72,616
Rate6.50%
Term30 years
-
Property taxes-$363
Insurance-$175
Utilities$0
HOA$0
Management-$286
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,524(62.7% ROI)
Projected value
Return breakdown
Property appreciation+$27,917
Loan principal paid down+$10,407
Rental cash flow+$7,200
+$78,269(107.8% ROI)
Projected value
Return breakdown
Property appreciation+$47,711
Loan principal paid down+$18,558
Rental cash flow+$12,000
+$169,912(234.0% ROI)
Projected value
Return breakdown
Property appreciation+$101,693
Loan principal paid down+$44,220
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR0.96
2 BR0.89
3 BR1.03
4 BR1.08
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
- --