ZIP Investment Score
70
095130300
Purchase Price Calculator
Maximum purchase price
$364,564
Cost breakdown
+
HUD FMR$2,820
Market rent$2,900
Est. payment standard (102%)Used$2,870
-
Loan amount$291,651
Down payment$72,913
Rate6.50%
Term30 years
-
Property taxes-$365
Insurance-$175
Utilities$0
HOA$0
Management-$287
=
Calculation mode
Hold period projections
Annual appreciation rate
+$45,681(62.7% ROI)
Projected value
Return breakdown
Property appreciation+$28,032
Loan principal paid down+$10,449
Rental cash flow+$7,200
+$78,540(107.7% ROI)
Projected value
Return breakdown
Property appreciation+$47,907
Loan principal paid down+$18,634
Rental cash flow+$12,000
+$170,509(233.9% ROI)
Projected value
Return breakdown
Property appreciation+$102,109
Loan principal paid down+$44,401
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR0.93
2 BR0.97
3 BR0.94
4 BR0.97
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
- --