ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$398,742
Cost breakdown
+
HUD FMR$2,980
Market rent$3,170
Est. payment standard (104%)Used$3,100
-
Loan amount$318,994
Down payment$79,748
Rate6.50%
Term30 years
-
Property taxes-$399
Insurance-$175
Utilities$0
HOA$0
Management-$310
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,288(61.8% ROI)
Projected value
Return breakdown
Property appreciation+$30,660
Loan principal paid down+$11,429
Rental cash flow+$7,200
+$84,779(106.3% ROI)
Projected value
Return breakdown
Property appreciation+$52,398
Loan principal paid down+$20,381
Rental cash flow+$12,000
+$184,245(231.0% ROI)
Projected value
Return breakdown
Property appreciation+$111,682
Loan principal paid down+$48,563
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.53
1 BR0.91
2 BR0.94
3 BR0.93
4 BR0.80
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
- --