ZIP Investment Score
120
095130300
Purchase Price Calculator
Maximum purchase price
$282,835
Cost breakdown
+
HUD FMR$2,220
Market rent$2,380
Est. payment standard (105%)Used$2,320
-
Loan amount$226,268
Down payment$56,567
Rate6.50%
Term30 years
-
Property taxes-$283
Insurance-$175
Utilities$0
HOA$0
Management-$232
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,054(65.5% ROI)
Projected value
Return breakdown
Property appreciation+$21,747
Loan principal paid down+$8,107
Rental cash flow+$7,200
+$63,623(112.5% ROI)
Projected value
Return breakdown
Property appreciation+$37,167
Loan principal paid down+$14,456
Rental cash flow+$12,000
+$137,664(243.4% ROI)
Projected value
Return breakdown
Property appreciation+$79,218
Loan principal paid down+$34,447
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR0.99
2 BR0.93
3 BR0.81
4 BR1.02
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
- --