ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$361,592
Cost breakdown
+
HUD FMR$4,400
Market rentUsed$2,850
Est. payment standard (90%)$3,960
-
Loan amount$289,274
Down payment$72,318
Rate6.50%
Term30 years
-
Property taxes-$362
Insurance-$175
Utilities$0
HOA$0
Management-$285
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,367(62.7% ROI)
Projected value
Return breakdown
Property appreciation+$27,803
Loan principal paid down+$10,364
Rental cash flow+$7,200
+$77,998(107.9% ROI)
Projected value
Return breakdown
Property appreciation+$47,516
Loan principal paid down+$18,482
Rental cash flow+$12,000
+$169,315(234.1% ROI)
Projected value
Return breakdown
Property appreciation+$101,276
Loan principal paid down+$44,039
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.68
1 BR1.62
2 BR1.54
3 BR1.55
4 BR1.46
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
- --