ZIP Investment Score
34
095130300
Purchase Price Calculator
Maximum purchase price
$374,966
Cost breakdown
+
HUD FMR$2,670
Market rent$3,800
Est. payment standard (110%)Used$2,940
-
Loan amount$299,973
Down payment$74,993
Rate6.50%
Term30 years
-
Property taxes-$375
Insurance-$175
Utilities$0
HOA$0
Management-$294
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,779(62.4% ROI)
Projected value
Return breakdown
Property appreciation+$28,831
Loan principal paid down+$10,747
Rental cash flow+$7,200
+$80,439(107.3% ROI)
Projected value
Return breakdown
Property appreciation+$49,274
Loan principal paid down+$19,165
Rental cash flow+$12,000
+$174,690(232.9% ROI)
Projected value
Return breakdown
Property appreciation+$105,022
Loan principal paid down+$45,668
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.54
1 BR0.78
2 BR0.70
3 BR0.30
4 BR0.33
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
- --