ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$345,246
Cost breakdown
+
HUD FMR$2,620
Market rent$2,800
Est. payment standard (104%)Used$2,740
-
Loan amount$276,197
Down payment$69,049
Rate6.50%
Term30 years
-
Property taxes-$345
Insurance-$175
Utilities$0
HOA$0
Management-$274
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,642(63.2% ROI)
Projected value
Return breakdown
Property appreciation+$26,546
Loan principal paid down+$9,895
Rental cash flow+$7,200
+$75,015(108.6% ROI)
Projected value
Return breakdown
Property appreciation+$45,368
Loan principal paid down+$17,646
Rental cash flow+$12,000
+$162,746(235.7% ROI)
Projected value
Return breakdown
Property appreciation+$96,698
Loan principal paid down+$42,048
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR1.12
2 BR0.94
3 BR0.93
4 BR0.99
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
- --