ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$357,134
Cost breakdown
+
HUD FMR$2,560
Market rent$3,450
Est. payment standard (110%)Used$2,820
-
Loan amount$285,707
Down payment$71,427
Rate6.50%
Term30 years
-
Property taxes-$357
Insurance-$175
Utilities$0
HOA$0
Management-$282
=
Calculation mode
Hold period projections
Annual appreciation rate
+$44,896(62.9% ROI)
Projected value
Return breakdown
Property appreciation+$27,460
Loan principal paid down+$10,236
Rental cash flow+$7,200
+$77,184(108.1% ROI)
Projected value
Return breakdown
Property appreciation+$46,930
Loan principal paid down+$18,254
Rental cash flow+$12,000
+$167,524(234.5% ROI)
Projected value
Return breakdown
Property appreciation+$100,028
Loan principal paid down+$43,496
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.30
1 BR0.96
2 BR0.74
3 BR0.55
4 BR0.59
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
- --