ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$212,993
Cost breakdown
+
HUD FMR$1,780
Market rent$1,890
Est. payment standard (104%)Used$1,850
-
Loan amount$170,394
Down payment$42,599
Rate6.50%
Term30 years
-
Property taxes-$213
Insurance-$175
Utilities$0
HOA$0
Management-$185
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,682(69.7% ROI)
Projected value
Return breakdown
Property appreciation+$16,377
Loan principal paid down+$6,105
Rental cash flow+$7,200
+$50,876(119.4% ROI)
Projected value
Return breakdown
Property appreciation+$27,989
Loan principal paid down+$10,887
Rental cash flow+$12,000
+$109,597(257.3% ROI)
Projected value
Return breakdown
Property appreciation+$59,656
Loan principal paid down+$25,941
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.72
1 BR0.78
2 BR0.94
3 BR1.03
4 BR1.16
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
- --