ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$348,218
Cost breakdown
+
HUD FMR$2,650
Market rent$2,820
Est. payment standard (104%)Used$2,760
-
Loan amount$278,575
Down payment$69,644
Rate6.50%
Term30 years
-
Property taxes-$348
Insurance-$175
Utilities$0
HOA$0
Management-$276
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,955(63.1% ROI)
Projected value
Return breakdown
Property appreciation+$26,775
Loan principal paid down+$9,981
Rental cash flow+$7,200
+$75,557(108.5% ROI)
Projected value
Return breakdown
Property appreciation+$45,759
Loan principal paid down+$17,798
Rental cash flow+$12,000
+$163,940(235.4% ROI)
Projected value
Return breakdown
Property appreciation+$97,531
Loan principal paid down+$42,410
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.03
2 BR0.94
3 BR0.96
4 BR0.93
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
- --