ZIP Investment Score
97
095130300
Purchase Price Calculator
Maximum purchase price
$385,368
Cost breakdown
+
HUD FMR$3,440
Market rentUsed$3,010
Est. payment standard (92%)$3,160
-
Loan amount$308,295
Down payment$77,074
Rate6.50%
Term30 years
-
Property taxes-$385
Insurance-$175
Utilities$0
HOA$0
Management-$301
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,877(62.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,631
Loan principal paid down+$11,045
Rental cash flow+$7,200
+$82,338(106.8% ROI)
Projected value
Return breakdown
Property appreciation+$50,641
Loan principal paid down+$19,697
Rental cash flow+$12,000
+$178,870(232.1% ROI)
Projected value
Return breakdown
Property appreciation+$107,936
Loan principal paid down+$46,934
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR1.18
2 BR1.14
3 BR1.12
4 BR1.04
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
- --