ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$404,686
Cost breakdown
+
HUD FMR$2,850
Market rent$11,110
Est. payment standard (110%)Used$3,140
-
Loan amount$323,749
Down payment$80,937
Rate6.50%
Term30 years
-
Property taxes-$405
Insurance-$175
Utilities$0
HOA$0
Management-$314
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,916(61.7% ROI)
Projected value
Return breakdown
Property appreciation+$31,117
Loan principal paid down+$11,599
Rental cash flow+$7,200
+$85,863(106.1% ROI)
Projected value
Return breakdown
Property appreciation+$53,179
Loan principal paid down+$20,684
Rental cash flow+$12,000
+$186,633(230.6% ROI)
Projected value
Return breakdown
Property appreciation+$113,346
Loan principal paid down+$49,287
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.21
1 BR0.22
2 BR0.26
3 BR0.32
4 BR0.34
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
- --