ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$311,068
Cost breakdown
+
HUD FMR$2,280
Market rent$2,950
Est. payment standard (110%)Used$2,510
-
Loan amount$248,855
Down payment$62,214
Rate6.50%
Term30 years
-
Property taxes-$311
Insurance-$175
Utilities$0
HOA$0
Management-$251
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,034(64.3% ROI)
Projected value
Return breakdown
Property appreciation+$23,918
Loan principal paid down+$8,916
Rental cash flow+$7,200
+$68,776(110.5% ROI)
Projected value
Return breakdown
Property appreciation+$40,877
Loan principal paid down+$15,899
Rental cash flow+$12,000
+$149,011(239.5% ROI)
Projected value
Return breakdown
Property appreciation+$87,125
Loan principal paid down+$37,885
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.08
1 BR0.82
2 BR0.77
3 BR0.73
4 BR0.76
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
- --