ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$276,891
Cost breakdown
+
HUD FMR$2,440
Market rentUsed$2,280
Est. payment standard (96%)$2,340
-
Loan amount$221,512
Down payment$55,378
Rate6.50%
Term30 years
-
Property taxes-$277
Insurance-$175
Utilities$0
HOA$0
Management-$228
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,427(65.8% ROI)
Projected value
Return breakdown
Property appreciation+$21,290
Loan principal paid down+$7,936
Rental cash flow+$7,200
+$62,538(112.9% ROI)
Projected value
Return breakdown
Property appreciation+$36,386
Loan principal paid down+$14,152
Rental cash flow+$12,000
+$135,276(244.3% ROI)
Projected value
Return breakdown
Property appreciation+$77,553
Loan principal paid down+$33,723
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.89
1 BR0.99
2 BR1.07
3 BR1.34
4 BR1.44
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
- --