ZIP Investment Score
43
095130300
Purchase Price Calculator
Maximum purchase price
$291,751
Cost breakdown
+
HUD FMR$2,160
Market rent$3,240
Est. payment standard (110%)Used$2,380
-
Loan amount$233,400
Down payment$58,350
Rate6.50%
Term30 years
-
Property taxes-$292
Insurance-$175
Utilities$0
HOA$0
Management-$238
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,995(65.1% ROI)
Projected value
Return breakdown
Property appreciation+$22,433
Loan principal paid down+$8,362
Rental cash flow+$7,200
+$65,250(111.8% ROI)
Projected value
Return breakdown
Property appreciation+$38,338
Loan principal paid down+$14,912
Rental cash flow+$12,000
+$141,247(242.1% ROI)
Projected value
Return breakdown
Property appreciation+$81,715
Loan principal paid down+$35,533
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.39
1 BR0.66
2 BR0.67
3 BR0.66
4 BR0.57
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
- --