ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$377,938
Cost breakdown
+
HUD FMR$2,860
Market rent$3,010
Est. payment standard (103%)Used$2,960
-
Loan amount$302,351
Down payment$75,588
Rate6.50%
Term30 years
-
Property taxes-$378
Insurance-$175
Utilities$0
HOA$0
Management-$296
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,092(62.3% ROI)
Projected value
Return breakdown
Property appreciation+$29,060
Loan principal paid down+$10,832
Rental cash flow+$7,200
+$80,981(107.1% ROI)
Projected value
Return breakdown
Property appreciation+$49,664
Loan principal paid down+$19,317
Rental cash flow+$12,000
+$175,884(232.7% ROI)
Projected value
Return breakdown
Property appreciation+$105,855
Loan principal paid down+$46,029
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR0.99
2 BR0.95
3 BR0.93
4 BR1.03
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
- --