ZIP Investment Score
70
095130300
Purchase Price Calculator
Maximum purchase price
$290,265
Cost breakdown
+
HUD FMR$2,920
Market rentUsed$2,370
Est. payment standard (90%)$2,630
-
Loan amount$232,212
Down payment$58,053
Rate6.50%
Term30 years
-
Property taxes-$290
Insurance-$175
Utilities$0
HOA$0
Management-$237
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,838(65.2% ROI)
Projected value
Return breakdown
Property appreciation+$22,319
Loan principal paid down+$8,320
Rental cash flow+$7,200
+$64,979(111.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,143
Loan principal paid down+$14,836
Rental cash flow+$12,000
+$140,650(242.3% ROI)
Projected value
Return breakdown
Property appreciation+$81,299
Loan principal paid down+$35,352
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR1.23
2 BR1.23
3 BR1.38
4 BR1.50
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
- --