ZIP Investment Score
56
095130300
Purchase Price Calculator
Maximum purchase price
$253,115
Cost breakdown
+
HUD FMR$1,930
Market rent$2,680
Est. payment standard (110%)Used$2,120
-
Loan amount$202,492
Down payment$50,623
Rate6.50%
Term30 years
-
Property taxes-$253
Insurance-$175
Utilities$0
HOA$0
Management-$212
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,917(67.0% ROI)
Projected value
Return breakdown
Property appreciation+$19,462
Loan principal paid down+$7,255
Rental cash flow+$7,200
+$58,199(115.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,261
Loan principal paid down+$12,937
Rental cash flow+$12,000
+$125,721(248.3% ROI)
Projected value
Return breakdown
Property appreciation+$70,893
Loan principal paid down+$30,827
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.70
1 BR0.71
2 BR0.72
3 BR1.00
4 BR1.21
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
- --