ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$263,517
Cost breakdown
+
HUD FMR$2,310
Market rentUsed$2,190
Est. payment standard (97%)$2,230
-
Loan amount$210,813
Down payment$52,703
Rate6.50%
Term30 years
-
Property taxes-$264
Insurance-$175
Utilities$0
HOA$0
Management-$219
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,015(66.4% ROI)
Projected value
Return breakdown
Property appreciation+$20,262
Loan principal paid down+$7,553
Rental cash flow+$7,200
+$60,097(114.0% ROI)
Projected value
Return breakdown
Property appreciation+$34,628
Loan principal paid down+$13,469
Rental cash flow+$12,000
+$129,901(246.5% ROI)
Projected value
Return breakdown
Property appreciation+$73,807
Loan principal paid down+$32,094
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.10
2 BR1.05
3 BR1.02
4 BR0.85
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
- --