ZIP Investment Score
14
095130300
Purchase Price Calculator
Maximum purchase price
$383,882
Cost breakdown
+
HUD FMR$2,730
Market rent$3,440
Est. payment standard (110%)Used$3,000
-
Loan amount$307,106
Down payment$76,776
Rate6.50%
Term30 years
-
Property taxes-$384
Insurance-$175
Utilities$0
HOA$0
Management-$300
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,720(62.2% ROI)
Projected value
Return breakdown
Property appreciation+$29,517
Loan principal paid down+$11,003
Rental cash flow+$7,200
+$82,066(106.9% ROI)
Projected value
Return breakdown
Property appreciation+$50,445
Loan principal paid down+$19,621
Rental cash flow+$12,000
+$178,273(232.2% ROI)
Projected value
Return breakdown
Property appreciation+$107,519
Loan principal paid down+$46,753
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR0.73
2 BR0.79
3 BR0.79
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
- --