ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$346,732
Cost breakdown
+
HUD FMR$2,500
Market rent$4,250
Est. payment standard (110%)Used$2,750
-
Loan amount$277,386
Down payment$69,346
Rate6.50%
Term30 years
-
Property taxes-$347
Insurance-$175
Utilities$0
HOA$0
Management-$275
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,799(63.2% ROI)
Projected value
Return breakdown
Property appreciation+$26,660
Loan principal paid down+$9,938
Rental cash flow+$7,200
+$75,286(108.6% ROI)
Projected value
Return breakdown
Property appreciation+$45,563
Loan principal paid down+$17,722
Rental cash flow+$12,000
+$163,343(235.5% ROI)
Projected value
Return breakdown
Property appreciation+$97,114
Loan principal paid down+$42,229
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.69
1 BR0.76
2 BR0.59
3 BR0.69
4 BR0.68
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
- --