ZIP Investment Score
66
095130300
Purchase Price Calculator
Maximum purchase price
$312,554
Cost breakdown
+
HUD FMR$2,820
Market rentUsed$2,520
Est. payment standard (93%)$2,630
-
Loan amount$250,044
Down payment$62,511
Rate6.50%
Term30 years
-
Property taxes-$313
Insurance-$175
Utilities$0
HOA$0
Management-$252
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,191(64.3% ROI)
Projected value
Return breakdown
Property appreciation+$24,033
Loan principal paid down+$8,958
Rental cash flow+$7,200
+$69,048(110.5% ROI)
Projected value
Return breakdown
Property appreciation+$41,072
Loan principal paid down+$15,975
Rental cash flow+$12,000
+$149,608(239.3% ROI)
Projected value
Return breakdown
Property appreciation+$87,542
Loan principal paid down+$38,066
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR1.09
2 BR1.12
3 BR0.96
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
- --