ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$343,760
Cost breakdown
+
HUD FMR$2,520
Market rent$2,850
Est. payment standard (109%)Used$2,730
-
Loan amount$275,008
Down payment$68,752
Rate6.50%
Term30 years
-
Property taxes-$344
Insurance-$175
Utilities$0
HOA$0
Management-$273
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,485(63.2% ROI)
Projected value
Return breakdown
Property appreciation+$26,432
Loan principal paid down+$9,853
Rental cash flow+$7,200
+$74,743(108.7% ROI)
Projected value
Return breakdown
Property appreciation+$45,173
Loan principal paid down+$17,570
Rental cash flow+$12,000
+$162,149(235.8% ROI)
Projected value
Return breakdown
Property appreciation+$96,282
Loan principal paid down+$41,867
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR1.09
2 BR0.88
3 BR0.87
4 BR0.88
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
- --