ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$257,573
Cost breakdown
+
HUD FMR$1,950
Market rent$2,400
Est. payment standard (110%)Used$2,150
-
Loan amount$206,058
Down payment$51,515
Rate6.50%
Term30 years
-
Property taxes-$258
Insurance-$175
Utilities$0
HOA$0
Management-$215
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,387(66.8% ROI)
Projected value
Return breakdown
Property appreciation+$19,805
Loan principal paid down+$7,383
Rental cash flow+$7,200
+$59,012(114.6% ROI)
Projected value
Return breakdown
Property appreciation+$33,847
Loan principal paid down+$13,165
Rental cash flow+$12,000
+$127,512(247.5% ROI)
Projected value
Return breakdown
Property appreciation+$72,142
Loan principal paid down+$31,370
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.68
1 BR0.81
2 BR0.81
3 BR0.98
4 BR0.91
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
- --