ZIP Investment Score
81
095130300
Purchase Price Calculator
Maximum purchase price
$330,386
Cost breakdown
+
HUD FMR$2,460
Market rent$2,740
Est. payment standard (107%)Used$2,640
-
Loan amount$264,309
Down payment$66,077
Rate6.50%
Term30 years
-
Property taxes-$330
Insurance-$175
Utilities$0
HOA$0
Management-$264
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,073(63.7% ROI)
Projected value
Return breakdown
Property appreciation+$25,404
Loan principal paid down+$9,470
Rental cash flow+$7,200
+$72,302(109.4% ROI)
Projected value
Return breakdown
Property appreciation+$43,415
Loan principal paid down+$16,887
Rental cash flow+$12,000
+$156,774(237.3% ROI)
Projected value
Return breakdown
Property appreciation+$92,536
Loan principal paid down+$40,238
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.99
2 BR0.90
3 BR0.92
4 BR0.88
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
- --