ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$278,377
Cost breakdown
+
HUD FMR$3,280
Market rentUsed$2,290
Est. payment standard (90%)$2,950
-
Loan amount$222,701
Down payment$55,675
Rate6.50%
Term30 years
-
Property taxes-$278
Insurance-$175
Utilities$0
HOA$0
Management-$229
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,583(65.7% ROI)
Projected value
Return breakdown
Property appreciation+$21,405
Loan principal paid down+$7,979
Rental cash flow+$7,200
+$62,809(112.8% ROI)
Projected value
Return breakdown
Property appreciation+$36,581
Loan principal paid down+$14,228
Rental cash flow+$12,000
+$135,873(244.0% ROI)
Projected value
Return breakdown
Property appreciation+$77,969
Loan principal paid down+$33,904
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.50
1 BR1.55
2 BR1.43
3 BR1.37
4 BR1.15
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
- --