ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$349,704
Cost breakdown
+
HUD FMR$2,830
Market rentUsed$2,770
Est. payment standard (99%)$2,790
-
Loan amount$279,764
Down payment$69,941
Rate6.50%
Term30 years
-
Property taxes-$350
Insurance-$175
Utilities$0
HOA$0
Management-$277
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,112(63.1% ROI)
Projected value
Return breakdown
Property appreciation+$26,889
Loan principal paid down+$10,023
Rental cash flow+$7,200
+$75,828(108.4% ROI)
Projected value
Return breakdown
Property appreciation+$45,954
Loan principal paid down+$17,874
Rental cash flow+$12,000
+$164,538(235.3% ROI)
Projected value
Return breakdown
Property appreciation+$97,947
Loan principal paid down+$42,591
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.28
1 BR1.35
2 BR1.02
3 BR0.98
4 BR1.02
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
- --