ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$314,040
Cost breakdown
+
HUD FMR$2,300
Market rent$2,790
Est. payment standard (110%)Used$2,530
-
Loan amount$251,232
Down payment$62,808
Rate6.50%
Term30 years
-
Property taxes-$314
Insurance-$175
Utilities$0
HOA$0
Management-$253
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,348(64.2% ROI)
Projected value
Return breakdown
Property appreciation+$24,147
Loan principal paid down+$9,001
Rental cash flow+$7,200
+$69,319(110.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,267
Loan principal paid down+$16,051
Rental cash flow+$12,000
+$150,205(239.1% ROI)
Projected value
Return breakdown
Property appreciation+$87,958
Loan principal paid down+$38,247
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.91
1 BR0.80
2 BR0.82
3 BR1.04
4 BR1.03
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
- --