ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$190,703
Cost breakdown
+
HUD FMR$1,650
Market rent$1,730
Est. payment standard (103%)Used$1,700
-
Loan amount$152,562
Down payment$38,141
Rate6.50%
Term30 years
-
Property taxes-$191
Insurance-$175
Utilities$0
HOA$0
Management-$170
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,329(71.7% ROI)
Projected value
Return breakdown
Property appreciation+$14,663
Loan principal paid down+$5,466
Rental cash flow+$7,200
+$46,807(122.7% ROI)
Projected value
Return breakdown
Property appreciation+$25,060
Loan principal paid down+$9,747
Rental cash flow+$12,000
+$100,639(263.9% ROI)
Projected value
Return breakdown
Property appreciation+$53,413
Loan principal paid down+$23,226
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.89
2 BR0.95
3 BR1.09
4 BR1.12
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
- --