ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$273,919
Cost breakdown
+
HUD FMR$2,600
Market rentUsed$2,260
Est. payment standard (92%)$2,380
-
Loan amount$219,135
Down payment$54,784
Rate6.50%
Term30 years
-
Property taxes-$274
Insurance-$175
Utilities$0
HOA$0
Management-$226
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,113(65.9% ROI)
Projected value
Return breakdown
Property appreciation+$21,062
Loan principal paid down+$7,851
Rental cash flow+$7,200
+$61,996(113.2% ROI)
Projected value
Return breakdown
Property appreciation+$35,995
Loan principal paid down+$14,001
Rental cash flow+$12,000
+$134,081(244.7% ROI)
Projected value
Return breakdown
Property appreciation+$76,720
Loan principal paid down+$33,361
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.60
1 BR1.21
2 BR1.15
3 BR1.17
4 BR1.55
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
- --