ZIP Investment Score
70
095130300
Purchase Price Calculator
Maximum purchase price
$287,293
Cost breakdown
+
HUD FMR$2,170
Market rent$2,440
Est. payment standard (108%)Used$2,350
-
Loan amount$229,834
Down payment$57,459
Rate6.50%
Term30 years
-
Property taxes-$287
Insurance-$175
Utilities$0
HOA$0
Management-$235
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,525(65.3% ROI)
Projected value
Return breakdown
Property appreciation+$22,090
Loan principal paid down+$8,234
Rental cash flow+$7,200
+$64,437(112.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,753
Loan principal paid down+$14,684
Rental cash flow+$12,000
+$139,456(242.7% ROI)
Projected value
Return breakdown
Property appreciation+$80,466
Loan principal paid down+$34,990
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.22
1 BR1.03
2 BR0.89
3 BR0.87
4 BR1.04
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
- --