ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$352,676
Cost breakdown
+
HUD FMR$2,540
Market rent$3,280
Est. payment standard (110%)Used$2,790
-
Loan amount$282,141
Down payment$70,535
Rate6.50%
Term30 years
-
Property taxes-$353
Insurance-$175
Utilities$0
HOA$0
Management-$279
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,426(63.0% ROI)
Projected value
Return breakdown
Property appreciation+$27,118
Loan principal paid down+$10,108
Rental cash flow+$7,200
+$76,371(108.3% ROI)
Projected value
Return breakdown
Property appreciation+$46,345
Loan principal paid down+$18,026
Rental cash flow+$12,000
+$165,732(235.0% ROI)
Projected value
Return breakdown
Property appreciation+$98,779
Loan principal paid down+$42,953
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR0.92
2 BR0.77
3 BR0.75
4 BR0.69
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
- --