ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$376,452
Cost breakdown
+
HUD FMR$2,680
Market rent$3,530
Est. payment standard (110%)Used$2,950
-
Loan amount$301,162
Down payment$75,290
Rate6.50%
Term30 years
-
Property taxes-$376
Insurance-$175
Utilities$0
HOA$0
Management-$295
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,936(62.3% ROI)
Projected value
Return breakdown
Property appreciation+$28,946
Loan principal paid down+$10,790
Rental cash flow+$7,200
+$80,710(107.2% ROI)
Projected value
Return breakdown
Property appreciation+$49,469
Loan principal paid down+$19,241
Rental cash flow+$12,000
+$175,287(232.8% ROI)
Projected value
Return breakdown
Property appreciation+$105,438
Loan principal paid down+$45,848
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR0.95
2 BR0.76
3 BR0.61
4 BR0.65
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
- --