ZIP Investment Score
60
095130300
Purchase Price Calculator
Maximum purchase price
$309,582
Cost breakdown
+
HUD FMRUsed$2,500
Market rentN/A
Est. payment standardN/A
-
Loan amount$247,666
Down payment$61,916
Rate6.50%
Term30 years
-
Property taxes-$310
Insurance-$175
Utilities$0
HOA$0
Management-$250
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,877(64.4% ROI)
Projected value
Return breakdown
Property appreciation+$23,804
Loan principal paid down+$8,873
Rental cash flow+$7,200
+$68,505(110.6% ROI)
Projected value
Return breakdown
Property appreciation+$40,682
Loan principal paid down+$15,823
Rental cash flow+$12,000
+$148,414(239.7% ROI)
Projected value
Return breakdown
Property appreciation+$86,709
Loan principal paid down+$37,704
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
3 BR1.24
4 BR1.34
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
- --