ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$331,872
Cost breakdown
+
HUD FMR$2,590
Market rent$2,690
Est. payment standard (103%)Used$2,650
-
Loan amount$265,498
Down payment$66,374
Rate6.50%
Term30 years
-
Property taxes-$332
Insurance-$175
Utilities$0
HOA$0
Management-$265
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,230(63.6% ROI)
Projected value
Return breakdown
Property appreciation+$25,518
Loan principal paid down+$9,512
Rental cash flow+$7,200
+$72,573(109.3% ROI)
Projected value
Return breakdown
Property appreciation+$43,611
Loan principal paid down+$16,963
Rental cash flow+$12,000
+$157,371(237.1% ROI)
Projected value
Return breakdown
Property appreciation+$92,952
Loan principal paid down+$40,419
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.93
1 BR0.82
2 BR0.96
3 BR0.99
4 BR0.99
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
- --