ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$360,106
Cost breakdown
+
HUD FMR$3,030
Market rentUsed$2,840
Est. payment standard (96%)$2,910
-
Loan amount$288,085
Down payment$72,021
Rate6.50%
Term30 years
-
Property taxes-$360
Insurance-$175
Utilities$0
HOA$0
Management-$284
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,210(62.8% ROI)
Projected value
Return breakdown
Property appreciation+$27,689
Loan principal paid down+$10,321
Rental cash flow+$7,200
+$77,727(107.9% ROI)
Projected value
Return breakdown
Property appreciation+$47,321
Loan principal paid down+$18,406
Rental cash flow+$12,000
+$168,718(234.3% ROI)
Projected value
Return breakdown
Property appreciation+$100,860
Loan principal paid down+$43,858
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.24
2 BR1.07
3 BR1.13
4 BR1.14
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
- --