ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$215,965
Cost breakdown
+
HUD FMR$2,150
Market rentUsed$1,870
Est. payment standard (92%)$1,970
-
Loan amount$172,772
Down payment$43,193
Rate6.50%
Term30 years
-
Property taxes-$216
Insurance-$175
Utilities$0
HOA$0
Management-$187
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,996(69.4% ROI)
Projected value
Return breakdown
Property appreciation+$16,606
Loan principal paid down+$6,190
Rental cash flow+$7,200
+$51,418(119.0% ROI)
Projected value
Return breakdown
Property appreciation+$28,380
Loan principal paid down+$11,038
Rental cash flow+$12,000
+$110,791(256.5% ROI)
Projected value
Return breakdown
Property appreciation+$60,488
Loan principal paid down+$26,303
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.29
1 BR1.33
2 BR1.15
3 BR1.17
4 BR1.15
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
- --