ZIP Investment Score
103
095130300
Purchase Price Calculator
Maximum purchase price
$245,685
Cost breakdown
+
HUD FMR$2,560
Market rentUsed$2,070
Est. payment standard (90%)$2,300
-
Loan amount$196,548
Down payment$49,137
Rate6.50%
Term30 years
-
Property taxes-$246
Insurance-$175
Utilities$0
HOA$0
Management-$207
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,133(67.4% ROI)
Projected value
Return breakdown
Property appreciation+$18,891
Loan principal paid down+$7,042
Rental cash flow+$7,200
+$56,842(115.7% ROI)
Projected value
Return breakdown
Property appreciation+$32,285
Loan principal paid down+$12,557
Rental cash flow+$12,000
+$122,735(249.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,812
Loan principal paid down+$29,922
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.36
1 BR1.55
2 BR1.24
3 BR1.23
4 BR1.32
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
- --