ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$401,714
Cost breakdown
+
HUD FMR$2,840
Market rent$3,780
Est. payment standard (110%)Used$3,120
-
Loan amount$321,371
Down payment$80,343
Rate6.50%
Term30 years
-
Property taxes-$402
Insurance-$175
Utilities$0
HOA$0
Management-$312
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,602(61.7% ROI)
Projected value
Return breakdown
Property appreciation+$30,888
Loan principal paid down+$11,514
Rental cash flow+$7,200
+$85,321(106.2% ROI)
Projected value
Return breakdown
Property appreciation+$52,789
Loan principal paid down+$20,532
Rental cash flow+$12,000
+$185,439(230.8% ROI)
Projected value
Return breakdown
Property appreciation+$112,514
Loan principal paid down+$48,925
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.19
1 BR0.87
2 BR0.75
3 BR0.68
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
- --