ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$403,200
Cost breakdown
+
HUD FMR$3,100
Market rent$3,150
Est. payment standard (101%)Used$3,130
-
Loan amount$322,560
Down payment$80,640
Rate6.50%
Term30 years
-
Property taxes-$403
Insurance-$175
Utilities$0
HOA$0
Management-$313
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,759(61.7% ROI)
Projected value
Return breakdown
Property appreciation+$31,002
Loan principal paid down+$11,557
Rental cash flow+$7,200
+$85,592(106.1% ROI)
Projected value
Return breakdown
Property appreciation+$52,984
Loan principal paid down+$20,608
Rental cash flow+$12,000
+$186,036(230.7% ROI)
Projected value
Return breakdown
Property appreciation+$112,930
Loan principal paid down+$49,106
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR1.13
2 BR0.98
3 BR1.10
4 BR0.98
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
- --