ZIP Investment Score
60
095130300
Purchase Price Calculator
Maximum purchase price
$235,283
Cost breakdown
+
HUD FMR$1,830
Market rent$2,090
Est. payment standard (109%)Used$2,000
-
Loan amount$188,226
Down payment$47,057
Rate6.50%
Term30 years
-
Property taxes-$235
Insurance-$175
Utilities$0
HOA$0
Management-$200
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,035(68.1% ROI)
Projected value
Return breakdown
Property appreciation+$18,091
Loan principal paid down+$6,744
Rental cash flow+$7,200
+$54,944(116.8% ROI)
Projected value
Return breakdown
Property appreciation+$30,918
Loan principal paid down+$12,026
Rental cash flow+$12,000
+$118,554(251.9% ROI)
Projected value
Return breakdown
Property appreciation+$65,899
Loan principal paid down+$28,655
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.99
2 BR0.88
3 BR0.94
4 BR0.87
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
- --