ZIP Investment Score
112
095130300
Purchase Price Calculator
Maximum purchase price
$270,947
Cost breakdown
+
HUD FMR$2,240
Market rent$2,240
Est. payment standard (100%)Used$2,240
-
Loan amount$216,757
Down payment$54,189
Rate6.50%
Term30 years
-
Property taxes-$271
Insurance-$175
Utilities$0
HOA$0
Management-$224
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,799(66.1% ROI)
Projected value
Return breakdown
Property appreciation+$20,833
Loan principal paid down+$7,766
Rental cash flow+$7,200
+$61,453(113.4% ROI)
Projected value
Return breakdown
Property appreciation+$35,605
Loan principal paid down+$13,849
Rental cash flow+$12,000
+$132,887(245.2% ROI)
Projected value
Return breakdown
Property appreciation+$75,888
Loan principal paid down+$32,999
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.77
1 BR0.94
2 BR1.00
3 BR1.15
4 BR1.12
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
- --