ZIP Investment Score
27
095130300
Purchase Price Calculator
Maximum purchase price
$247,171
Cost breakdown
+
HUD FMR$1,940
Market rent$2,150
Est. payment standard (107%)Used$2,080
-
Loan amount$197,737
Down payment$49,434
Rate6.50%
Term30 years
-
Property taxes-$247
Insurance-$175
Utilities$0
HOA$0
Management-$208
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,290(67.3% ROI)
Projected value
Return breakdown
Property appreciation+$19,005
Loan principal paid down+$7,084
Rental cash flow+$7,200
+$57,114(115.5% ROI)
Projected value
Return breakdown
Property appreciation+$32,480
Loan principal paid down+$12,633
Rental cash flow+$12,000
+$123,332(249.5% ROI)
Projected value
Return breakdown
Property appreciation+$69,229
Loan principal paid down+$30,103
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.70
1 BR0.74
2 BR0.90
3 BR0.84
4 BR0.53
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
- --