ZIP Investment Score
28
095130300
Purchase Price Calculator
Maximum purchase price
$391,312
Cost breakdown
+
HUD FMR$3,800
Market rentUsed$3,050
Est. payment standard (90%)$3,420
-
Loan amount$313,050
Down payment$78,262
Rate6.50%
Term30 years
-
Property taxes-$391
Insurance-$175
Utilities$0
HOA$0
Management-$305
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,504(62.0% ROI)
Projected value
Return breakdown
Property appreciation+$30,088
Loan principal paid down+$11,216
Rental cash flow+$7,200
+$83,422(106.6% ROI)
Projected value
Return breakdown
Property appreciation+$51,422
Loan principal paid down+$20,001
Rental cash flow+$12,000
+$181,259(231.6% ROI)
Projected value
Return breakdown
Property appreciation+$109,601
Loan principal paid down+$47,658
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.28
1 BR1.26
2 BR1.25
3 BR1.18
4 BR1.19
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
- --