ZIP Investment Score
74
095130300
Purchase Price Calculator
Maximum purchase price
$205,563
Cost breakdown
+
HUD FMR$1,940
Market rentUsed$1,800
Est. payment standard (95%)$1,850
-
Loan amount$164,450
Down payment$41,113
Rate6.50%
Term30 years
-
Property taxes-$206
Insurance-$175
Utilities$0
HOA$0
Management-$180
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,898(70.3% ROI)
Projected value
Return breakdown
Property appreciation+$15,806
Loan principal paid down+$5,892
Rental cash flow+$7,200
+$49,519(120.4% ROI)
Projected value
Return breakdown
Property appreciation+$27,013
Loan principal paid down+$10,507
Rental cash flow+$12,000
+$106,611(259.3% ROI)
Projected value
Return breakdown
Property appreciation+$57,575
Loan principal paid down+$25,036
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR0.95
2 BR1.08
3 BR1.29
4 BR1.43
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
- --