ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$299,181
Cost breakdown
+
HUD FMR$2,350
Market rent$2,480
Est. payment standard (104%)Used$2,430
-
Loan amount$239,344
Down payment$59,836
Rate6.50%
Term30 years
-
Property taxes-$299
Insurance-$175
Utilities$0
HOA$0
Management-$243
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,779(64.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,004
Loan principal paid down+$8,575
Rental cash flow+$7,200
+$66,607(111.3% ROI)
Projected value
Return breakdown
Property appreciation+$39,315
Loan principal paid down+$15,292
Rental cash flow+$12,000
+$144,233(241.0% ROI)
Projected value
Return breakdown
Property appreciation+$83,796
Loan principal paid down+$36,437
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.80
1 BR0.99
2 BR0.95
3 BR1.08
4 BR0.96
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
- --