ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$421,032
Cost breakdown
+
HUD FMR$2,950
Market rent$3,840
Est. payment standard (110%)Used$3,250
-
Loan amount$336,826
Down payment$84,206
Rate6.50%
Term30 years
-
Property taxes-$421
Insurance-$175
Utilities$0
HOA$0
Management-$325
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,641(61.3% ROI)
Projected value
Return breakdown
Property appreciation+$32,373
Loan principal paid down+$12,068
Rental cash flow+$7,200
+$88,847(105.5% ROI)
Projected value
Return breakdown
Property appreciation+$55,327
Loan principal paid down+$21,520
Rental cash flow+$12,000
+$193,203(229.4% ROI)
Projected value
Return breakdown
Property appreciation+$117,925
Loan principal paid down+$51,278
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.04
2 BR0.77
3 BR0.84
4 BR0.75
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
- --