ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$265,003
Cost breakdown
+
HUD FMR$2,000
Market rent$2,310
Est. payment standard (110%)Used$2,200
-
Loan amount$212,002
Down payment$53,001
Rate6.50%
Term30 years
-
Property taxes-$265
Insurance-$175
Utilities$0
HOA$0
Management-$220
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,172(66.4% ROI)
Projected value
Return breakdown
Property appreciation+$20,376
Loan principal paid down+$7,596
Rental cash flow+$7,200
+$60,368(113.9% ROI)
Projected value
Return breakdown
Property appreciation+$34,824
Loan principal paid down+$13,545
Rental cash flow+$12,000
+$130,498(246.2% ROI)
Projected value
Return breakdown
Property appreciation+$74,223
Loan principal paid down+$32,275
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.79
1 BR0.87
2 BR0.87
3 BR1.07
4 BR1.03
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
- --