ZIP Investment Score
81
095130300
Purchase Price Calculator
Maximum purchase price
$370,508
Cost breakdown
+
HUD FMR$2,800
Market rent$2,970
Est. payment standard (104%)Used$2,910
-
Loan amount$296,407
Down payment$74,102
Rate6.50%
Term30 years
-
Property taxes-$371
Insurance-$175
Utilities$0
HOA$0
Management-$291
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,308(62.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,489
Loan principal paid down+$10,620
Rental cash flow+$7,200
+$79,625(107.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,688
Loan principal paid down+$18,937
Rental cash flow+$12,000
+$172,898(233.3% ROI)
Projected value
Return breakdown
Property appreciation+$103,774
Loan principal paid down+$45,125
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR0.97
2 BR0.94
3 BR0.97
4 BR0.99
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
- --