ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$324,442
Cost breakdown
+
HUD FMR$2,360
Market rent$2,940
Est. payment standard (110%)Used$2,600
-
Loan amount$259,554
Down payment$64,888
Rate6.50%
Term30 years
-
Property taxes-$324
Insurance-$175
Utilities$0
HOA$0
Management-$260
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,446(63.9% ROI)
Projected value
Return breakdown
Property appreciation+$24,947
Loan principal paid down+$9,299
Rental cash flow+$7,200
+$71,217(109.8% ROI)
Projected value
Return breakdown
Property appreciation+$42,634
Loan principal paid down+$16,583
Rental cash flow+$12,000
+$154,385(237.9% ROI)
Projected value
Return breakdown
Property appreciation+$90,871
Loan principal paid down+$39,514
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.78
1 BR0.71
2 BR0.80
3 BR0.95
4 BR1.07
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
- --