ZIP Investment Score
62
095130300
Purchase Price Calculator
Maximum purchase price
$339,302
Cost breakdown
+
HUD FMR$2,500
Market rent$2,800
Est. payment standard (108%)Used$2,700
-
Loan amount$271,442
Down payment$67,860
Rate6.50%
Term30 years
-
Property taxes-$339
Insurance-$175
Utilities$0
HOA$0
Management-$270
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,014(63.4% ROI)
Projected value
Return breakdown
Property appreciation+$26,089
Loan principal paid down+$9,725
Rental cash flow+$7,200
+$73,930(108.9% ROI)
Projected value
Return breakdown
Property appreciation+$44,587
Loan principal paid down+$17,342
Rental cash flow+$12,000
+$160,357(236.3% ROI)
Projected value
Return breakdown
Property appreciation+$95,033
Loan principal paid down+$41,324
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR0.99
2 BR0.89
3 BR0.92
4 BR0.79
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
- --