ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$272,433
Cost breakdown
+
HUD FMR$2,860
Market rentUsed$2,250
Est. payment standard (90%)$2,570
-
Loan amount$217,946
Down payment$54,487
Rate6.50%
Term30 years
-
Property taxes-$272
Insurance-$175
Utilities$0
HOA$0
Management-$225
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,956(66.0% ROI)
Projected value
Return breakdown
Property appreciation+$20,948
Loan principal paid down+$7,808
Rental cash flow+$7,200
+$61,725(113.3% ROI)
Projected value
Return breakdown
Property appreciation+$35,800
Loan principal paid down+$13,925
Rental cash flow+$12,000
+$133,484(245.0% ROI)
Projected value
Return breakdown
Property appreciation+$76,304
Loan principal paid down+$33,180
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.27
2 BR1.27
3 BR1.39
4 BR1.62
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
- --