ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$218,937
Cost breakdown
+
HUD FMR$1,720
Market rent$2,370
Est. payment standard (110%)Used$1,890
-
Loan amount$175,149
Down payment$43,787
Rate6.50%
Term30 years
-
Property taxes-$219
Insurance-$175
Utilities$0
HOA$0
Management-$189
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,309(69.2% ROI)
Projected value
Return breakdown
Property appreciation+$16,834
Loan principal paid down+$6,275
Rental cash flow+$7,200
+$51,960(118.7% ROI)
Projected value
Return breakdown
Property appreciation+$28,770
Loan principal paid down+$11,190
Rental cash flow+$12,000
+$111,985(255.7% ROI)
Projected value
Return breakdown
Property appreciation+$61,321
Loan principal paid down+$26,665
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.93
2 BR0.73
3 BR0.60
4 BR0.66
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
- --