ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$221,909
Cost breakdown
+
HUD FMR$1,990
Market rentUsed$1,910
Est. payment standard (97%)$1,940
-
Loan amount$177,527
Down payment$44,382
Rate6.50%
Term30 years
-
Property taxes-$222
Insurance-$175
Utilities$0
HOA$0
Management-$191
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,623(69.0% ROI)
Projected value
Return breakdown
Property appreciation+$17,063
Loan principal paid down+$6,360
Rental cash flow+$7,200
+$52,503(118.3% ROI)
Projected value
Return breakdown
Property appreciation+$29,161
Loan principal paid down+$11,342
Rental cash flow+$12,000
+$113,180(255.0% ROI)
Projected value
Return breakdown
Property appreciation+$62,153
Loan principal paid down+$27,026
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR1.04
2 BR1.04
3 BR1.07
4 BR1.15
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
- --