ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$380,910
Cost breakdown
+
HUD FMR$2,870
Market rent$3,040
Est. payment standard (104%)Used$2,980
-
Loan amount$304,728
Down payment$76,182
Rate6.50%
Term30 years
-
Property taxes-$381
Insurance-$175
Utilities$0
HOA$0
Management-$298
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,406(62.2% ROI)
Projected value
Return breakdown
Property appreciation+$29,288
Loan principal paid down+$10,918
Rental cash flow+$7,200
+$81,524(107.0% ROI)
Projected value
Return breakdown
Property appreciation+$50,055
Loan principal paid down+$19,469
Rental cash flow+$12,000
+$177,079(232.4% ROI)
Projected value
Return breakdown
Property appreciation+$106,687
Loan principal paid down+$46,391
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.22
1 BR1.04
2 BR0.94
3 BR0.84
4 BR0.87
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
- --