ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$322,956
Cost breakdown
+
HUD FMR$2,870
Market rentUsed$2,590
Est. payment standard (94%)$2,690
-
Loan amount$258,365
Down payment$64,591
Rate6.50%
Term30 years
-
Property taxes-$323
Insurance-$175
Utilities$0
HOA$0
Management-$259
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,289(63.9% ROI)
Projected value
Return breakdown
Property appreciation+$24,832
Loan principal paid down+$9,257
Rental cash flow+$7,200
+$70,946(109.8% ROI)
Projected value
Return breakdown
Property appreciation+$42,439
Loan principal paid down+$16,507
Rental cash flow+$12,000
+$153,788(238.1% ROI)
Projected value
Return breakdown
Property appreciation+$90,455
Loan principal paid down+$39,333
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR1.05
2 BR1.11
3 BR1.07
4 BR1.11
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
- --