ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$379,424
Cost breakdown
+
HUD FMR$2,700
Market rent$3,470
Est. payment standard (110%)Used$2,970
-
Loan amount$303,539
Down payment$75,885
Rate6.50%
Term30 years
-
Property taxes-$379
Insurance-$175
Utilities$0
HOA$0
Management-$297
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,249(62.3% ROI)
Projected value
Return breakdown
Property appreciation+$29,174
Loan principal paid down+$10,875
Rental cash flow+$7,200
+$81,253(107.1% ROI)
Projected value
Return breakdown
Property appreciation+$49,859
Loan principal paid down+$19,393
Rental cash flow+$12,000
+$176,481(232.6% ROI)
Projected value
Return breakdown
Property appreciation+$106,271
Loan principal paid down+$46,210
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.91
1 BR0.91
2 BR0.78
3 BR0.94
4 BR0.97
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
- --