ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$406,172
Cost breakdown
+
HUD FMR$2,860
Market rent$4,130
Est. payment standard (110%)Used$3,150
-
Loan amount$324,938
Down payment$81,234
Rate6.50%
Term30 years
-
Property taxes-$406
Insurance-$175
Utilities$0
HOA$0
Management-$315
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,073(61.6% ROI)
Projected value
Return breakdown
Property appreciation+$31,231
Loan principal paid down+$11,642
Rental cash flow+$7,200
+$86,135(106.0% ROI)
Projected value
Return breakdown
Property appreciation+$53,374
Loan principal paid down+$20,760
Rental cash flow+$12,000
+$187,231(230.5% ROI)
Projected value
Return breakdown
Property appreciation+$113,763
Loan principal paid down+$49,468
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.45
1 BR0.91
2 BR0.69
3 BR0.79
4 BR0.76
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
- --