ZIP Investment Score
31
095130300
Purchase Price Calculator
Maximum purchase price
$412,116
Cost breakdown
+
HUD FMR$3,330
Market rentUsed$3,190
Est. payment standard (97%)$3,240
-
Loan amount$329,693
Down payment$82,423
Rate6.50%
Term30 years
-
Property taxes-$412
Insurance-$175
Utilities$0
HOA$0
Management-$319
=
Calculation mode
Hold period projections
Annual appreciation rate
+$50,700(61.5% ROI)
Projected value
Return breakdown
Property appreciation+$31,688
Loan principal paid down+$11,812
Rental cash flow+$7,200
+$87,220(105.8% ROI)
Projected value
Return breakdown
Property appreciation+$54,155
Loan principal paid down+$21,064
Rental cash flow+$12,000
+$189,619(230.1% ROI)
Projected value
Return breakdown
Property appreciation+$115,427
Loan principal paid down+$50,192
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.36
1 BR1.20
2 BR1.04
3 BR1.16
4 BR0.97
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
- --