ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$336,330
Cost breakdown
+
HUD FMR$2,860
Market rentUsed$2,680
Est. payment standard (96%)$2,740
-
Loan amount$269,064
Down payment$67,266
Rate6.50%
Term30 years
-
Property taxes-$336
Insurance-$175
Utilities$0
HOA$0
Management-$268
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,701(63.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,861
Loan principal paid down+$9,640
Rental cash flow+$7,200
+$73,387(109.1% ROI)
Projected value
Return breakdown
Property appreciation+$44,197
Loan principal paid down+$17,191
Rental cash flow+$12,000
+$159,163(236.6% ROI)
Projected value
Return breakdown
Property appreciation+$94,201
Loan principal paid down+$40,962
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR1.25
2 BR1.07
3 BR1.29
4 BR1.41
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
- --