ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$328,900
Cost breakdown
+
HUD FMR$2,390
Market rent$3,340
Est. payment standard (110%)Used$2,630
-
Loan amount$263,120
Down payment$65,780
Rate6.50%
Term30 years
-
Property taxes-$329
Insurance-$175
Utilities$0
HOA$0
Management-$263
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,916(63.7% ROI)
Projected value
Return breakdown
Property appreciation+$25,289
Loan principal paid down+$9,427
Rental cash flow+$7,200
+$72,031(109.5% ROI)
Projected value
Return breakdown
Property appreciation+$43,220
Loan principal paid down+$16,811
Rental cash flow+$12,000
+$156,177(237.4% ROI)
Projected value
Return breakdown
Property appreciation+$92,120
Loan principal paid down+$40,057
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.53
1 BR0.77
2 BR0.72
3 BR0.64
4 BR0.64
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
- --