ZIP Investment Score
90
095130300
Purchase Price Calculator
Maximum purchase price
$306,610
Cost breakdown
+
HUD FMR$2,450
Market rent$2,500
Est. payment standard (101%)Used$2,480
-
Loan amount$245,288
Down payment$61,322
Rate6.50%
Term30 years
-
Property taxes-$307
Insurance-$175
Utilities$0
HOA$0
Management-$248
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,564(64.5% ROI)
Projected value
Return breakdown
Property appreciation+$23,575
Loan principal paid down+$8,788
Rental cash flow+$7,200
+$67,963(110.8% ROI)
Projected value
Return breakdown
Property appreciation+$40,291
Loan principal paid down+$15,672
Rental cash flow+$12,000
+$147,219(240.1% ROI)
Projected value
Return breakdown
Property appreciation+$85,877
Loan principal paid down+$37,342
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR0.99
2 BR0.98
3 BR0.94
4 BR0.88
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
- --