ZIP Investment Score
66
095130300
Purchase Price Calculator
Maximum purchase price
$303,639
Cost breakdown
+
HUD FMR$2,630
Market rentUsed$2,460
Est. payment standard (96%)$2,520
-
Loan amount$242,911
Down payment$60,728
Rate6.50%
Term30 years
-
Property taxes-$304
Insurance-$175
Utilities$0
HOA$0
Management-$246
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,250(64.6% ROI)
Projected value
Return breakdown
Property appreciation+$23,347
Loan principal paid down+$8,703
Rental cash flow+$7,200
+$67,420(111.0% ROI)
Projected value
Return breakdown
Property appreciation+$39,901
Loan principal paid down+$15,520
Rental cash flow+$12,000
+$146,025(240.5% ROI)
Projected value
Return breakdown
Property appreciation+$85,044
Loan principal paid down+$36,980
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.86
1 BR0.83
2 BR1.07
3 BR1.04
4 BR1.39
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
- --