ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$410,630
Cost breakdown
+
HUD FMR$3,110
Market rent$3,220
Est. payment standard (102%)Used$3,180
-
Loan amount$328,504
Down payment$82,126
Rate6.50%
Term30 years
-
Property taxes-$411
Insurance-$175
Utilities$0
HOA$0
Management-$318
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,543(61.5% ROI)
Projected value
Return breakdown
Property appreciation+$31,574
Loan principal paid down+$11,770
Rental cash flow+$7,200
+$86,948(105.9% ROI)
Projected value
Return breakdown
Property appreciation+$53,960
Loan principal paid down+$20,988
Rental cash flow+$12,000
+$189,022(230.2% ROI)
Projected value
Return breakdown
Property appreciation+$115,011
Loan principal paid down+$50,011
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.30
1 BR1.15
2 BR0.97
3 BR0.90
4 BR0.77
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
- --