ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$327,414
Cost breakdown
+
HUD FMR$2,550
Market rent$2,660
Est. payment standard (103%)Used$2,620
-
Loan amount$261,932
Down payment$65,483
Rate6.50%
Term30 years
-
Property taxes-$327
Insurance-$175
Utilities$0
HOA$0
Management-$262
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,759(63.8% ROI)
Projected value
Return breakdown
Property appreciation+$25,175
Loan principal paid down+$9,384
Rental cash flow+$7,200
+$71,760(109.6% ROI)
Projected value
Return breakdown
Property appreciation+$43,025
Loan principal paid down+$16,735
Rental cash flow+$12,000
+$155,580(237.6% ROI)
Projected value
Return breakdown
Property appreciation+$91,704
Loan principal paid down+$39,876
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR0.91
2 BR0.96
3 BR1.22
4 BR1.29
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
- --