ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$211,507
Cost breakdown
+
HUD FMR$1,830
Market rent$1,840
Est. payment standard (100%)Used$1,840
-
Loan amount$169,205
Down payment$42,301
Rate6.50%
Term30 years
-
Property taxes-$212
Insurance-$175
Utilities$0
HOA$0
Management-$184
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,525(69.8% ROI)
Projected value
Return breakdown
Property appreciation+$16,263
Loan principal paid down+$6,062
Rental cash flow+$7,200
+$50,604(119.6% ROI)
Projected value
Return breakdown
Property appreciation+$27,794
Loan principal paid down+$10,811
Rental cash flow+$12,000
+$108,999(257.7% ROI)
Projected value
Return breakdown
Property appreciation+$59,240
Loan principal paid down+$25,760
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.78
1 BR0.87
2 BR0.99
3 BR1.10
4 BR0.88
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
- --