ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$325,928
Cost breakdown
+
HUD FMR$2,700
Market rentUsed$2,610
Est. payment standard (98%)$2,640
-
Loan amount$260,743
Down payment$65,186
Rate6.50%
Term30 years
-
Property taxes-$326
Insurance-$175
Utilities$0
HOA$0
Management-$261
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,603(63.8% ROI)
Projected value
Return breakdown
Property appreciation+$25,061
Loan principal paid down+$9,342
Rental cash flow+$7,200
+$71,489(109.7% ROI)
Projected value
Return breakdown
Property appreciation+$42,830
Loan principal paid down+$16,659
Rental cash flow+$12,000
+$154,983(237.8% ROI)
Projected value
Return breakdown
Property appreciation+$91,288
Loan principal paid down+$39,695
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.10
2 BR1.03
3 BR1.05
4 BR0.97
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
- --