ZIP Investment Score
79
095130300
Purchase Price Calculator
Maximum purchase price
$296,209
Cost breakdown
+
HUD FMR$2,190
Market rent$2,770
Est. payment standard (110%)Used$2,410
-
Loan amount$236,967
Down payment$59,242
Rate6.50%
Term30 years
-
Property taxes-$296
Insurance-$175
Utilities$0
HOA$0
Management-$241
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,466(64.9% ROI)
Projected value
Return breakdown
Property appreciation+$22,776
Loan principal paid down+$8,490
Rental cash flow+$7,200
+$66,064(111.5% ROI)
Projected value
Return breakdown
Property appreciation+$38,924
Loan principal paid down+$15,140
Rental cash flow+$12,000
+$143,039(241.4% ROI)
Projected value
Return breakdown
Property appreciation+$82,963
Loan principal paid down+$36,076
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.86
2 BR0.79
3 BR0.89
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
- --