ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$269,461
Cost breakdown
+
HUD FMR$2,030
Market rent$2,500
Est. payment standard (110%)Used$2,230
-
Loan amount$215,568
Down payment$53,892
Rate6.50%
Term30 years
-
Property taxes-$269
Insurance-$175
Utilities$0
HOA$0
Management-$223
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,642(66.1% ROI)
Projected value
Return breakdown
Property appreciation+$20,719
Loan principal paid down+$7,723
Rental cash flow+$7,200
+$61,182(113.5% ROI)
Projected value
Return breakdown
Property appreciation+$35,409
Loan principal paid down+$13,773
Rental cash flow+$12,000
+$132,290(245.5% ROI)
Projected value
Return breakdown
Property appreciation+$75,472
Loan principal paid down+$32,818
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR0.94
2 BR0.81
3 BR0.87
4 BR0.78
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
- --