ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$208,535
Cost breakdown
+
HUD FMR$1,980
Market rentUsed$1,820
Est. payment standard (95%)$1,880
-
Loan amount$166,828
Down payment$41,707
Rate6.50%
Term30 years
-
Property taxes-$209
Insurance-$175
Utilities$0
HOA$0
Management-$182
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,211(70.0% ROI)
Projected value
Return breakdown
Property appreciation+$16,034
Loan principal paid down+$5,977
Rental cash flow+$7,200
+$50,062(120.0% ROI)
Projected value
Return breakdown
Property appreciation+$27,403
Loan principal paid down+$10,659
Rental cash flow+$12,000
+$107,805(258.5% ROI)
Projected value
Return breakdown
Property appreciation+$58,407
Loan principal paid down+$25,398
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR1.03
2 BR1.09
3 BR1.25
4 BR1.35
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
- --