ZIP Investment Score
37
095130300
Purchase Price Calculator
Maximum purchase price
$308,096
Cost breakdown
+
HUD FMR$2,460
Market rent$2,510
Est. payment standard (101%)Used$2,490
-
Loan amount$246,477
Down payment$61,619
Rate6.50%
Term30 years
-
Property taxes-$308
Insurance-$175
Utilities$0
HOA$0
Management-$249
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,720(64.5% ROI)
Projected value
Return breakdown
Property appreciation+$23,690
Loan principal paid down+$8,831
Rental cash flow+$7,200
+$68,234(110.7% ROI)
Projected value
Return breakdown
Property appreciation+$40,486
Loan principal paid down+$15,747
Rental cash flow+$12,000
+$147,816(239.9% ROI)
Projected value
Return breakdown
Property appreciation+$86,293
Loan principal paid down+$37,523
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.79
1 BR0.82
2 BR0.98
3 BR1.03
4 BR1.13
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
- --