ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$284,321
Cost breakdown
+
HUD FMR$2,120
Market rent$2,460
Est. payment standard (110%)Used$2,330
-
Loan amount$227,456
Down payment$56,864
Rate6.50%
Term30 years
-
Property taxes-$284
Insurance-$175
Utilities$0
HOA$0
Management-$233
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,211(65.4% ROI)
Projected value
Return breakdown
Property appreciation+$21,862
Loan principal paid down+$8,149
Rental cash flow+$7,200
+$63,894(112.4% ROI)
Projected value
Return breakdown
Property appreciation+$37,362
Loan principal paid down+$14,532
Rental cash flow+$12,000
+$138,261(243.1% ROI)
Projected value
Return breakdown
Property appreciation+$79,634
Loan principal paid down+$34,628
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.02
1 BR1.01
2 BR0.86
3 BR0.85
4 BR0.94
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
- --