ZIP Investment Score
60
095130300
Purchase Price Calculator
Maximum purchase price
$273,919
Cost breakdown
+
HUD FMR$2,240
Market rent$2,270
Est. payment standard (101%)Used$2,260
-
Loan amount$219,135
Down payment$54,784
Rate6.50%
Term30 years
-
Property taxes-$274
Insurance-$175
Utilities$0
HOA$0
Management-$226
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,113(65.9% ROI)
Projected value
Return breakdown
Property appreciation+$21,062
Loan principal paid down+$7,851
Rental cash flow+$7,200
+$61,996(113.2% ROI)
Projected value
Return breakdown
Property appreciation+$35,995
Loan principal paid down+$14,001
Rental cash flow+$12,000
+$134,081(244.7% ROI)
Projected value
Return breakdown
Property appreciation+$76,720
Loan principal paid down+$33,361
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.10
1 BR1.01
2 BR0.99
3 BR1.04
4 BR1.13
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
- --