ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$349,704
Cost breakdown
+
HUD FMR$2,520
Market rent$3,620
Est. payment standard (110%)Used$2,770
-
Loan amount$279,764
Down payment$69,941
Rate6.50%
Term30 years
-
Property taxes-$350
Insurance-$175
Utilities$0
HOA$0
Management-$277
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,112(63.1% ROI)
Projected value
Return breakdown
Property appreciation+$26,889
Loan principal paid down+$10,023
Rental cash flow+$7,200
+$75,828(108.4% ROI)
Projected value
Return breakdown
Property appreciation+$45,954
Loan principal paid down+$17,874
Rental cash flow+$12,000
+$164,538(235.3% ROI)
Projected value
Return breakdown
Property appreciation+$97,947
Loan principal paid down+$42,591
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR1.11
2 BR0.70
3 BR0.79
4 BR0.95
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
- --