ZIP Investment Score
60
095130300
Purchase Price Calculator
Maximum purchase price
$388,340
Cost breakdown
+
HUD FMR$2,920
Market rent$3,090
Est. payment standard (104%)Used$3,030
-
Loan amount$310,672
Down payment$77,668
Rate6.50%
Term30 years
-
Property taxes-$388
Insurance-$175
Utilities$0
HOA$0
Management-$303
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,190(62.0% ROI)
Projected value
Return breakdown
Property appreciation+$29,860
Loan principal paid down+$11,131
Rental cash flow+$7,200
+$82,880(106.7% ROI)
Projected value
Return breakdown
Property appreciation+$51,031
Loan principal paid down+$19,849
Rental cash flow+$12,000
+$180,064(231.8% ROI)
Projected value
Return breakdown
Property appreciation+$108,768
Loan principal paid down+$47,296
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.18
1 BR1.00
2 BR0.94
3 BR0.95
4 BR1.11
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
- --