ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$413,602
Cost breakdown
+
HUD FMR$3,120
Market rent$3,250
Est. payment standard (103%)Used$3,200
-
Loan amount$330,882
Down payment$82,720
Rate6.50%
Term30 years
-
Property taxes-$414
Insurance-$175
Utilities$0
HOA$0
Management-$320
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,857(61.5% ROI)
Projected value
Return breakdown
Property appreciation+$31,802
Loan principal paid down+$11,855
Rental cash flow+$7,200
+$87,491(105.8% ROI)
Projected value
Return breakdown
Property appreciation+$54,351
Loan principal paid down+$21,140
Rental cash flow+$12,000
+$190,217(230.0% ROI)
Projected value
Return breakdown
Property appreciation+$115,844
Loan principal paid down+$50,373
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR0.89
2 BR0.96
3 BR1.11
4 BR1.09
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
- --