ZIP Investment Score
28
095130300
Purchase Price Calculator
Maximum purchase price
$302,153
Cost breakdown
+
HUD FMR$2,230
Market rent$3,230
Est. payment standard (110%)Used$2,450
-
Loan amount$241,722
Down payment$60,431
Rate6.50%
Term30 years
-
Property taxes-$302
Insurance-$175
Utilities$0
HOA$0
Management-$245
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,093(64.7% ROI)
Projected value
Return breakdown
Property appreciation+$23,233
Loan principal paid down+$8,660
Rental cash flow+$7,200
+$67,149(111.1% ROI)
Projected value
Return breakdown
Property appreciation+$39,705
Loan principal paid down+$15,444
Rental cash flow+$12,000
+$145,428(240.7% ROI)
Projected value
Return breakdown
Property appreciation+$84,628
Loan principal paid down+$36,799
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.59
2 BR0.69
3 BR0.79
4 BR1.04
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
- --