ZIP Investment Score
106
095130300
Purchase Price Calculator
Maximum purchase price
$288,779
Cost breakdown
+
HUD FMR$2,290
Market rent$2,390
Est. payment standard (103%)Used$2,360
-
Loan amount$231,023
Down payment$57,756
Rate6.50%
Term30 years
-
Property taxes-$289
Insurance-$175
Utilities$0
HOA$0
Management-$236
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,681(65.2% ROI)
Projected value
Return breakdown
Property appreciation+$22,204
Loan principal paid down+$8,277
Rental cash flow+$7,200
+$64,708(112.0% ROI)
Projected value
Return breakdown
Property appreciation+$37,948
Loan principal paid down+$14,760
Rental cash flow+$12,000
+$140,053(242.5% ROI)
Projected value
Return breakdown
Property appreciation+$80,882
Loan principal paid down+$35,171
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.01
2 BR0.96
3 BR1.13
4 BR1.07
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
- --