ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$371,994
Cost breakdown
+
HUD FMR$3,110
Market rentUsed$2,920
Est. payment standard (96%)$2,990
-
Loan amount$297,595
Down payment$74,399
Rate6.50%
Term30 years
-
Property taxes-$372
Insurance-$175
Utilities$0
HOA$0
Management-$292
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,465(62.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,603
Loan principal paid down+$10,662
Rental cash flow+$7,200
+$79,897(107.4% ROI)
Projected value
Return breakdown
Property appreciation+$48,883
Loan principal paid down+$19,013
Rental cash flow+$12,000
+$173,495(233.2% ROI)
Projected value
Return breakdown
Property appreciation+$104,190
Loan principal paid down+$45,306
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.78
1 BR1.56
2 BR1.07
3 BR1.25
4 BR1.28
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
- --