ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$389,826
Cost breakdown
+
HUD FMR$2,760
Market rent$3,660
Est. payment standard (110%)Used$3,040
-
Loan amount$311,861
Down payment$77,965
Rate6.50%
Term30 years
-
Property taxes-$390
Insurance-$175
Utilities$0
HOA$0
Management-$304
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,347(62.0% ROI)
Projected value
Return breakdown
Property appreciation+$29,974
Loan principal paid down+$11,173
Rental cash flow+$7,200
+$83,151(106.7% ROI)
Projected value
Return breakdown
Property appreciation+$51,226
Loan principal paid down+$19,925
Rental cash flow+$12,000
+$180,662(231.7% ROI)
Projected value
Return breakdown
Property appreciation+$109,184
Loan principal paid down+$47,477
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.75
1 BR0.76
2 BR0.75
3 BR0.74
4 BR0.62
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
- --