ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$267,975
Cost breakdown
+
HUD FMR$2,020
Market rent$2,420
Est. payment standard (110%)Used$2,220
-
Loan amount$214,380
Down payment$53,595
Rate6.50%
Term30 years
-
Property taxes-$268
Insurance-$175
Utilities$0
HOA$0
Management-$222
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,485(66.2% ROI)
Projected value
Return breakdown
Property appreciation+$20,605
Loan principal paid down+$7,681
Rental cash flow+$7,200
+$60,911(113.7% ROI)
Projected value
Return breakdown
Property appreciation+$35,214
Loan principal paid down+$13,697
Rental cash flow+$12,000
+$131,692(245.7% ROI)
Projected value
Return breakdown
Property appreciation+$75,056
Loan principal paid down+$32,637
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.63
1 BR0.78
2 BR0.83
3 BR0.94
4 BR1.02
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
- --