ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$398,742
Cost breakdown
+
HUD FMR$3,120
Market rentUsed$3,100
Est. payment standard (100%)$3,110
-
Loan amount$318,994
Down payment$79,748
Rate6.50%
Term30 years
-
Property taxes-$399
Insurance-$175
Utilities$0
HOA$0
Management-$310
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,288(61.8% ROI)
Projected value
Return breakdown
Property appreciation+$30,660
Loan principal paid down+$11,429
Rental cash flow+$7,200
+$84,779(106.3% ROI)
Projected value
Return breakdown
Property appreciation+$52,398
Loan principal paid down+$20,381
Rental cash flow+$12,000
+$184,245(231.0% ROI)
Projected value
Return breakdown
Property appreciation+$111,682
Loan principal paid down+$48,563
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.15
1 BR1.10
2 BR1.01
3 BR1.21
4 BR1.15
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
- --