ZIP Investment Score
22
095130300
Purchase Price Calculator
Maximum purchase price
$334,844
Cost breakdown
+
HUD FMR$2,430
Market rent$2,800
Est. payment standard (110%)Used$2,670
-
Loan amount$267,876
Down payment$66,969
Rate6.50%
Term30 years
-
Property taxes-$335
Insurance-$175
Utilities$0
HOA$0
Management-$267
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,544(63.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,746
Loan principal paid down+$9,597
Rental cash flow+$7,200
+$73,116(109.2% ROI)
Projected value
Return breakdown
Property appreciation+$44,001
Loan principal paid down+$17,115
Rental cash flow+$12,000
+$158,566(236.8% ROI)
Projected value
Return breakdown
Property appreciation+$93,785
Loan principal paid down+$40,781
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR0.84
2 BR0.87
3 BR0.90
4 BR1.20
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
- --