ZIP Investment Score
62
095130300
Purchase Price Calculator
Maximum purchase price
$294,723
Cost breakdown
+
HUD FMR$2,360
Market rent$2,420
Est. payment standard (102%)Used$2,400
-
Loan amount$235,778
Down payment$58,945
Rate6.50%
Term30 years
-
Property taxes-$295
Insurance-$175
Utilities$0
HOA$0
Management-$240
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,309(65.0% ROI)
Projected value
Return breakdown
Property appreciation+$22,661
Loan principal paid down+$8,447
Rental cash flow+$7,200
+$65,793(111.6% ROI)
Projected value
Return breakdown
Property appreciation+$38,729
Loan principal paid down+$15,064
Rental cash flow+$12,000
+$142,442(241.7% ROI)
Projected value
Return breakdown
Property appreciation+$82,547
Loan principal paid down+$35,895
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR0.97
2 BR0.98
3 BR0.87
4 BR0.80
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
- --