ZIP Investment Score
123
095130300
Purchase Price Calculator
Maximum purchase price
$226,367
Cost breakdown
+
HUD FMR$1,760
Market rent$2,050
Est. payment standard (110%)Used$1,940
-
Loan amount$181,093
Down payment$45,273
Rate6.50%
Term30 years
-
Property taxes-$226
Insurance-$175
Utilities$0
HOA$0
Management-$194
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,094(68.7% ROI)
Projected value
Return breakdown
Property appreciation+$17,405
Loan principal paid down+$6,488
Rental cash flow+$7,200
+$53,317(117.8% ROI)
Projected value
Return breakdown
Property appreciation+$29,746
Loan principal paid down+$11,570
Rental cash flow+$12,000
+$114,971(253.9% ROI)
Projected value
Return breakdown
Property appreciation+$63,402
Loan principal paid down+$27,569
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.93
1 BR0.94
2 BR0.86
3 BR0.83
4 BR0.91
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
- --