ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$193,675
Cost breakdown
+
HUD FMR$1,560
Market rent$1,850
Est. payment standard (110%)Used$1,720
-
Loan amount$154,940
Down payment$38,735
Rate6.50%
Term30 years
-
Property taxes-$194
Insurance-$175
Utilities$0
HOA$0
Management-$172
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,643(71.4% ROI)
Projected value
Return breakdown
Property appreciation+$14,892
Loan principal paid down+$5,551
Rental cash flow+$7,200
+$47,350(122.2% ROI)
Projected value
Return breakdown
Property appreciation+$25,450
Loan principal paid down+$9,899
Rental cash flow+$12,000
+$101,833(262.9% ROI)
Projected value
Return breakdown
Property appreciation+$54,245
Loan principal paid down+$23,588
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.84
1 BR0.84
2 BR0.84
3 BR0.87
4 BR0.99
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
- --