ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$354,162
Cost breakdown
+
HUD FMR$2,780
Market rent$2,810
Est. payment standard (101%)Used$2,800
-
Loan amount$283,330
Down payment$70,832
Rate6.50%
Term30 years
-
Property taxes-$354
Insurance-$175
Utilities$0
HOA$0
Management-$280
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,583(62.9% ROI)
Projected value
Return breakdown
Property appreciation+$27,232
Loan principal paid down+$10,151
Rental cash flow+$7,200
+$76,642(108.2% ROI)
Projected value
Return breakdown
Property appreciation+$46,540
Loan principal paid down+$18,102
Rental cash flow+$12,000
+$166,329(234.8% ROI)
Projected value
Return breakdown
Property appreciation+$99,195
Loan principal paid down+$43,134
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.27
1 BR0.98
2 BR0.99
3 BR1.05
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
- --