ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$337,816
Cost breakdown
+
HUD FMR$2,460
Market rent$2,810
Est. payment standard (109%)Used$2,690
-
Loan amount$270,253
Down payment$67,563
Rate6.50%
Term30 years
-
Property taxes-$338
Insurance-$175
Utilities$0
HOA$0
Management-$269
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,857(63.4% ROI)
Projected value
Return breakdown
Property appreciation+$25,975
Loan principal paid down+$9,683
Rental cash flow+$7,200
+$73,658(109.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,392
Loan principal paid down+$17,267
Rental cash flow+$12,000
+$159,760(236.5% ROI)
Projected value
Return breakdown
Property appreciation+$94,617
Loan principal paid down+$41,143
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.82
1 BR0.89
2 BR0.88
3 BR1.02
4 BR1.02
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
- --