ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$395,770
Cost breakdown
+
HUD FMR$2,830
Market rent$3,210
Est. payment standard (109%)Used$3,080
-
Loan amount$316,616
Down payment$79,154
Rate6.50%
Term30 years
-
Property taxes-$396
Insurance-$175
Utilities$0
HOA$0
Management-$308
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,975(61.9% ROI)
Projected value
Return breakdown
Property appreciation+$30,431
Loan principal paid down+$11,344
Rental cash flow+$7,200
+$84,236(106.4% ROI)
Projected value
Return breakdown
Property appreciation+$52,007
Loan principal paid down+$20,229
Rental cash flow+$12,000
+$183,050(231.3% ROI)
Projected value
Return breakdown
Property appreciation+$110,849
Loan principal paid down+$48,201
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR1.05
2 BR0.88
3 BR0.84
4 BR0.87
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
- --