ZIP Investment Score
74
095130300
Purchase Price Calculator
Maximum purchase price
$293,237
Cost breakdown
+
HUD FMR$2,290
Market rent$2,450
Est. payment standard (105%)Used$2,390
-
Loan amount$234,589
Down payment$58,647
Rate6.50%
Term30 years
-
Property taxes-$293
Insurance-$175
Utilities$0
HOA$0
Management-$239
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,152(65.1% ROI)
Projected value
Return breakdown
Property appreciation+$22,547
Loan principal paid down+$8,405
Rental cash flow+$7,200
+$65,522(111.7% ROI)
Projected value
Return breakdown
Property appreciation+$38,534
Loan principal paid down+$14,988
Rental cash flow+$12,000
+$141,845(241.9% ROI)
Projected value
Return breakdown
Property appreciation+$82,131
Loan principal paid down+$35,714
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.42
1 BR1.13
2 BR0.93
3 BR1.02
4 BR1.01
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
- --