ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$256,087
Cost breakdown
+
HUD FMR$2,310
Market rentUsed$2,140
Est. payment standard (95%)$2,200
-
Loan amount$204,869
Down payment$51,217
Rate6.50%
Term30 years
-
Property taxes-$256
Insurance-$175
Utilities$0
HOA$0
Management-$214
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,231(66.8% ROI)
Projected value
Return breakdown
Property appreciation+$19,691
Loan principal paid down+$7,340
Rental cash flow+$7,200
+$58,741(114.7% ROI)
Projected value
Return breakdown
Property appreciation+$33,652
Loan principal paid down+$13,089
Rental cash flow+$12,000
+$126,915(247.8% ROI)
Projected value
Return breakdown
Property appreciation+$71,726
Loan principal paid down+$31,189
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.27
1 BR1.24
2 BR1.08
3 BR1.02
4 BR0.99
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
- --