ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$366,050
Cost breakdown
+
HUD FMR$2,620
Market rent$3,140
Est. payment standard (110%)Used$2,880
-
Loan amount$292,840
Down payment$73,210
Rate6.50%
Term30 years
-
Property taxes-$366
Insurance-$175
Utilities$0
HOA$0
Management-$288
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,838(62.6% ROI)
Projected value
Return breakdown
Property appreciation+$28,146
Loan principal paid down+$10,492
Rental cash flow+$7,200
+$78,812(107.7% ROI)
Projected value
Return breakdown
Property appreciation+$48,102
Loan principal paid down+$18,710
Rental cash flow+$12,000
+$171,107(233.7% ROI)
Projected value
Return breakdown
Property appreciation+$102,525
Loan principal paid down+$44,582
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.50
1 BR0.79
2 BR0.83
3 BR0.69
4 BR0.68
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
- --