ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$409,144
Cost breakdown
+
HUD FMR$3,210
Market rentUsed$3,170
Est. payment standard (99%)$3,180
-
Loan amount$327,315
Down payment$81,829
Rate6.50%
Term30 years
-
Property taxes-$409
Insurance-$175
Utilities$0
HOA$0
Management-$317
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,386(61.6% ROI)
Projected value
Return breakdown
Property appreciation+$31,459
Loan principal paid down+$11,727
Rental cash flow+$7,200
+$86,677(105.9% ROI)
Projected value
Return breakdown
Property appreciation+$53,765
Loan principal paid down+$20,912
Rental cash flow+$12,000
+$188,425(230.3% ROI)
Projected value
Return breakdown
Property appreciation+$114,595
Loan principal paid down+$49,830
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.09
2 BR1.01
3 BR1.07
4 BR1.13
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
- --