ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$315,526
Cost breakdown
+
HUD FMR$2,310
Market rent$2,950
Est. payment standard (110%)Used$2,540
-
Loan amount$252,421
Down payment$63,105
Rate6.50%
Term30 years
-
Property taxes-$316
Insurance-$175
Utilities$0
HOA$0
Management-$254
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,505(64.2% ROI)
Projected value
Return breakdown
Property appreciation+$24,261
Loan principal paid down+$9,044
Rental cash flow+$7,200
+$69,590(110.3% ROI)
Projected value
Return breakdown
Property appreciation+$41,463
Loan principal paid down+$16,127
Rental cash flow+$12,000
+$150,802(239.0% ROI)
Projected value
Return breakdown
Property appreciation+$88,374
Loan principal paid down+$38,428
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.81
1 BR0.93
2 BR0.78
3 BR0.81
4 BR0.87
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
- --