ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$275,405
Cost breakdown
+
HUD FMR$2,430
Market rentUsed$2,270
Est. payment standard (96%)$2,330
-
Loan amount$220,324
Down payment$55,081
Rate6.50%
Term30 years
-
Property taxes-$275
Insurance-$175
Utilities$0
HOA$0
Management-$227
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,270(65.8% ROI)
Projected value
Return breakdown
Property appreciation+$21,176
Loan principal paid down+$7,894
Rental cash flow+$7,200
+$62,267(113.0% ROI)
Projected value
Return breakdown
Property appreciation+$36,190
Loan principal paid down+$14,077
Rental cash flow+$12,000
+$134,678(244.5% ROI)
Projected value
Return breakdown
Property appreciation+$77,137
Loan principal paid down+$33,542
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.30
1 BR1.20
2 BR1.07
3 BR1.16
4 BR1.63
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
- --