ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$297,695
Cost breakdown
+
HUD FMR$2,240
Market rent$2,520
Est. payment standard (108%)Used$2,420
-
Loan amount$238,156
Down payment$59,539
Rate6.50%
Term30 years
-
Property taxes-$298
Insurance-$175
Utilities$0
HOA$0
Management-$242
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,622(64.9% ROI)
Projected value
Return breakdown
Property appreciation+$22,890
Loan principal paid down+$8,533
Rental cash flow+$7,200
+$66,335(111.4% ROI)
Projected value
Return breakdown
Property appreciation+$39,120
Loan principal paid down+$15,216
Rental cash flow+$12,000
+$143,636(241.2% ROI)
Projected value
Return breakdown
Property appreciation+$83,380
Loan principal paid down+$36,257
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.80
1 BR1.08
2 BR0.89
3 BR0.69
4 BR0.66
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
- --