ZIP Investment Score
79
095130300
Purchase Price Calculator
Maximum purchase price
$374,966
Cost breakdown
+
HUD FMR$3,620
Market rentUsed$2,940
Est. payment standard (90%)$3,260
-
Loan amount$299,973
Down payment$74,993
Rate6.50%
Term30 years
-
Property taxes-$375
Insurance-$175
Utilities$0
HOA$0
Management-$294
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,779(62.4% ROI)
Projected value
Return breakdown
Property appreciation+$28,831
Loan principal paid down+$10,747
Rental cash flow+$7,200
+$80,439(107.3% ROI)
Projected value
Return breakdown
Property appreciation+$49,274
Loan principal paid down+$19,165
Rental cash flow+$12,000
+$174,690(232.9% ROI)
Projected value
Return breakdown
Property appreciation+$105,022
Loan principal paid down+$45,668
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.39
1 BR1.23
2 BR1.23
3 BR1.18
4 BR1.03
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
- --