ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$281,349
Cost breakdown
+
HUD FMR$2,260
Market rent$2,330
Est. payment standard (102%)Used$2,310
-
Loan amount$225,079
Down payment$56,270
Rate6.50%
Term30 years
-
Property taxes-$281
Insurance-$175
Utilities$0
HOA$0
Management-$231
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,897(65.6% ROI)
Projected value
Return breakdown
Property appreciation+$21,633
Loan principal paid down+$8,064
Rental cash flow+$7,200
+$63,352(112.6% ROI)
Projected value
Return breakdown
Property appreciation+$36,972
Loan principal paid down+$14,380
Rental cash flow+$12,000
+$137,067(243.6% ROI)
Projected value
Return breakdown
Property appreciation+$78,801
Loan principal paid down+$34,266
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.81
1 BR0.91
2 BR0.97
3 BR1.07
4 BR0.93
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
- --