ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$351,190
Cost breakdown
+
HUD FMR$2,650
Market rent$2,850
Est. payment standard (105%)Used$2,780
-
Loan amount$280,952
Down payment$70,238
Rate6.50%
Term30 years
-
Property taxes-$351
Insurance-$175
Utilities$0
HOA$0
Management-$278
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,269(63.0% ROI)
Projected value
Return breakdown
Property appreciation+$27,003
Loan principal paid down+$10,066
Rental cash flow+$7,200
+$76,099(108.3% ROI)
Projected value
Return breakdown
Property appreciation+$46,149
Loan principal paid down+$17,950
Rental cash flow+$12,000
+$165,135(235.1% ROI)
Projected value
Return breakdown
Property appreciation+$98,363
Loan principal paid down+$42,772
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR0.93
2 BR0.93
3 BR0.95
4 BR0.94
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
- --