ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$342,274
Cost breakdown
+
HUD FMR$2,810
Market rentUsed$2,720
Est. payment standard (98%)$2,750
-
Loan amount$273,820
Down payment$68,455
Rate6.50%
Term30 years
-
Property taxes-$342
Insurance-$175
Utilities$0
HOA$0
Management-$272
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,328(63.3% ROI)
Projected value
Return breakdown
Property appreciation+$26,318
Loan principal paid down+$9,810
Rental cash flow+$7,200
+$74,472(108.8% ROI)
Projected value
Return breakdown
Property appreciation+$44,978
Loan principal paid down+$17,494
Rental cash flow+$12,000
+$161,552(236.0% ROI)
Projected value
Return breakdown
Property appreciation+$95,866
Loan principal paid down+$41,686
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.87
2 BR1.03
3 BR1.18
4 BR1.10
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
- --