ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$367,536
Cost breakdown
+
HUD FMR$2,860
Market rent$2,910
Est. payment standard (101%)Used$2,890
-
Loan amount$294,029
Down payment$73,507
Rate6.50%
Term30 years
-
Property taxes-$368
Insurance-$175
Utilities$0
HOA$0
Management-$289
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,994(62.6% ROI)
Projected value
Return breakdown
Property appreciation+$28,260
Loan principal paid down+$10,534
Rental cash flow+$7,200
+$79,083(107.6% ROI)
Projected value
Return breakdown
Property appreciation+$48,297
Loan principal paid down+$18,786
Rental cash flow+$12,000
+$171,704(233.6% ROI)
Projected value
Return breakdown
Property appreciation+$102,941
Loan principal paid down+$44,763
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.06
1 BR1.04
2 BR0.98
3 BR0.96
4 BR0.86
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
- --