ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$355,648
Cost breakdown
+
HUD FMR$2,690
Market rent$2,880
Est. payment standard (105%)Used$2,810
-
Loan amount$284,519
Down payment$71,130
Rate6.50%
Term30 years
-
Property taxes-$356
Insurance-$175
Utilities$0
HOA$0
Management-$281
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,740(62.9% ROI)
Projected value
Return breakdown
Property appreciation+$27,346
Loan principal paid down+$10,194
Rental cash flow+$7,200
+$76,913(108.1% ROI)
Projected value
Return breakdown
Property appreciation+$46,735
Loan principal paid down+$18,178
Rental cash flow+$12,000
+$166,926(234.7% ROI)
Projected value
Return breakdown
Property appreciation+$99,612
Loan principal paid down+$43,315
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.92
2 BR0.93
3 BR1.05
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
- --