ZIP Investment Score
33
095130300
Purchase Price Calculator
Maximum purchase price
$416,574
Cost breakdown
+
HUD FMR$3,300
Market rentUsed$3,220
Est. payment standard (98%)$3,250
-
Loan amount$333,259
Down payment$83,315
Rate6.50%
Term30 years
-
Property taxes-$417
Insurance-$175
Utilities$0
HOA$0
Management-$322
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,171(61.4% ROI)
Projected value
Return breakdown
Property appreciation+$32,031
Loan principal paid down+$11,940
Rental cash flow+$7,200
+$88,033(105.7% ROI)
Projected value
Return breakdown
Property appreciation+$54,741
Loan principal paid down+$21,292
Rental cash flow+$12,000
+$191,411(229.7% ROI)
Projected value
Return breakdown
Property appreciation+$116,676
Loan principal paid down+$50,735
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR0.97
2 BR1.02
3 BR0.79
4 BR0.72
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
- --