ZIP Investment Score
36
095130300
Purchase Price Calculator
Maximum purchase price
$333,358
Cost breakdown
+
HUD FMR$2,540
Market rent$2,720
Est. payment standard (105%)Used$2,660
-
Loan amount$266,687
Down payment$66,672
Rate6.50%
Term30 years
-
Property taxes-$333
Insurance-$175
Utilities$0
HOA$0
Management-$266
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,387(63.6% ROI)
Projected value
Return breakdown
Property appreciation+$25,632
Loan principal paid down+$9,555
Rental cash flow+$7,200
+$72,845(109.3% ROI)
Projected value
Return breakdown
Property appreciation+$43,806
Loan principal paid down+$17,039
Rental cash flow+$12,000
+$157,969(236.9% ROI)
Projected value
Return breakdown
Property appreciation+$93,369
Loan principal paid down+$40,600
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.65
1 BR0.79
2 BR0.93
3 BR0.99
4 BR1.16
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
- --