ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$394,284
Cost breakdown
+
HUD FMR$2,790
Market rent$3,950
Est. payment standard (110%)Used$3,070
-
Loan amount$315,427
Down payment$78,857
Rate6.50%
Term30 years
-
Property taxes-$394
Insurance-$175
Utilities$0
HOA$0
Management-$307
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,818(61.9% ROI)
Projected value
Return breakdown
Property appreciation+$30,317
Loan principal paid down+$11,301
Rental cash flow+$7,200
+$83,965(106.5% ROI)
Projected value
Return breakdown
Property appreciation+$51,812
Loan principal paid down+$20,153
Rental cash flow+$12,000
+$182,453(231.4% ROI)
Projected value
Return breakdown
Property appreciation+$110,433
Loan principal paid down+$48,020
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR1.11
2 BR0.71
3 BR1.10
4 BR0.82
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
- --