ZIP Investment Score
29
095130300
Purchase Price Calculator
Maximum purchase price
$386,854
Cost breakdown
+
HUD FMR$3,010
Market rent$3,030
Est. payment standard (100%)Used$3,020
-
Loan amount$309,483
Down payment$77,371
Rate6.50%
Term30 years
-
Property taxes-$387
Insurance-$175
Utilities$0
HOA$0
Management-$302
=
Calculation mode
Hold period projections
Annual appreciation rate
+$48,034(62.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,745
Loan principal paid down+$11,088
Rental cash flow+$7,200
+$82,609(106.8% ROI)
Projected value
Return breakdown
Property appreciation+$50,836
Loan principal paid down+$19,773
Rental cash flow+$12,000
+$179,467(232.0% ROI)
Projected value
Return breakdown
Property appreciation+$108,352
Loan principal paid down+$47,115
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.35
1 BR1.09
2 BR0.99
3 BR0.99
4 BR1.02
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
- --