ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$319,984
Cost breakdown
+
HUD FMR$2,630
Market rentUsed$2,570
Est. payment standard (99%)$2,590
-
Loan amount$255,988
Down payment$63,997
Rate6.50%
Term30 years
-
Property taxes-$320
Insurance-$175
Utilities$0
HOA$0
Management-$257
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,975(64.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,604
Loan principal paid down+$9,171
Rental cash flow+$7,200
+$70,404(110.0% ROI)
Projected value
Return breakdown
Property appreciation+$42,049
Loan principal paid down+$16,355
Rental cash flow+$12,000
+$152,594(238.4% ROI)
Projected value
Return breakdown
Property appreciation+$89,623
Loan principal paid down+$38,971
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.01
1 BR1.04
2 BR1.02
3 BR1.05
4 BR1.25
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
- --