ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$300,667
Cost breakdown
+
HUD FMR$2,450
Market rentUsed$2,440
Est. payment standard (100%)$2,440
-
Loan amount$240,533
Down payment$60,133
Rate6.50%
Term30 years
-
Property taxes-$301
Insurance-$175
Utilities$0
HOA$0
Management-$244
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,936(64.7% ROI)
Projected value
Return breakdown
Property appreciation+$23,118
Loan principal paid down+$8,618
Rental cash flow+$7,200
+$66,878(111.2% ROI)
Projected value
Return breakdown
Property appreciation+$39,510
Loan principal paid down+$15,368
Rental cash flow+$12,000
+$144,831(240.8% ROI)
Projected value
Return breakdown
Property appreciation+$84,212
Loan principal paid down+$36,618
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.87
1 BR0.92
2 BR1.00
3 BR1.35
4 BR1.48
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
- --