ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$305,124
Cost breakdown
+
HUD FMR$2,420
Market rent$2,500
Est. payment standard (102%)Used$2,470
-
Loan amount$244,100
Down payment$61,025
Rate6.50%
Term30 years
-
Property taxes-$305
Insurance-$175
Utilities$0
HOA$0
Management-$247
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,407(64.6% ROI)
Projected value
Return breakdown
Property appreciation+$23,461
Loan principal paid down+$8,745
Rental cash flow+$7,200
+$67,691(110.9% ROI)
Projected value
Return breakdown
Property appreciation+$40,096
Loan principal paid down+$15,596
Rental cash flow+$12,000
+$146,622(240.3% ROI)
Projected value
Return breakdown
Property appreciation+$85,461
Loan principal paid down+$37,161
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.32
1 BR0.94
2 BR0.97
3 BR0.93
4 BR0.82
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
- --