ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$400,228
Cost breakdown
+
HUD FMR$2,940
Market rent$3,200
Est. payment standard (106%)Used$3,110
-
Loan amount$320,183
Down payment$80,046
Rate6.50%
Term30 years
-
Property taxes-$400
Insurance-$175
Utilities$0
HOA$0
Management-$311
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,445(61.8% ROI)
Projected value
Return breakdown
Property appreciation+$30,774
Loan principal paid down+$11,471
Rental cash flow+$7,200
+$85,050(106.3% ROI)
Projected value
Return breakdown
Property appreciation+$52,593
Loan principal paid down+$20,457
Rental cash flow+$12,000
+$184,842(230.9% ROI)
Projected value
Return breakdown
Property appreciation+$112,098
Loan principal paid down+$48,744
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR1.15
2 BR0.92
3 BR0.98
4 BR0.93
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
- --