ZIP Investment Score
81
095130300
Purchase Price Calculator
Maximum purchase price
$369,022
Cost breakdown
+
HUD FMR$3,030
Market rentUsed$2,900
Est. payment standard (97%)$2,950
-
Loan amount$295,218
Down payment$73,804
Rate6.50%
Term30 years
-
Property taxes-$369
Insurance-$175
Utilities$0
HOA$0
Management-$290
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,151(62.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,374
Loan principal paid down+$10,577
Rental cash flow+$7,200
+$79,354(107.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,493
Loan principal paid down+$18,862
Rental cash flow+$12,000
+$172,301(233.5% ROI)
Projected value
Return breakdown
Property appreciation+$103,357
Loan principal paid down+$44,944
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.59
1 BR1.34
2 BR1.04
3 BR1.15
4 BR0.96
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
- --