ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$382,396
Cost breakdown
+
HUD FMR$3,020
Market rentUsed$2,990
Est. payment standard (99%)$3,000
-
Loan amount$305,917
Down payment$76,479
Rate6.50%
Term30 years
-
Property taxes-$382
Insurance-$175
Utilities$0
HOA$0
Management-$299
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,563(62.2% ROI)
Projected value
Return breakdown
Property appreciation+$29,403
Loan principal paid down+$10,960
Rental cash flow+$7,200
+$81,795(107.0% ROI)
Projected value
Return breakdown
Property appreciation+$50,250
Loan principal paid down+$19,545
Rental cash flow+$12,000
+$177,676(232.3% ROI)
Projected value
Return breakdown
Property appreciation+$107,103
Loan principal paid down+$46,572
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR0.95
2 BR1.01
3 BR1.03
4 BR1.05
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
- --