ZIP Investment Score
120
095130300
Purchase Price Calculator
Maximum purchase price
$239,741
Cost breakdown
+
HUD FMR$1,970
Market rent$2,060
Est. payment standard (103%)Used$2,030
-
Loan amount$191,793
Down payment$47,948
Rate6.50%
Term30 years
-
Property taxes-$240
Insurance-$175
Utilities$0
HOA$0
Management-$203
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,505(67.8% ROI)
Projected value
Return breakdown
Property appreciation+$18,434
Loan principal paid down+$6,871
Rental cash flow+$7,200
+$55,758(116.3% ROI)
Projected value
Return breakdown
Property appreciation+$31,504
Loan principal paid down+$12,254
Rental cash flow+$12,000
+$120,346(251.0% ROI)
Projected value
Return breakdown
Property appreciation+$67,148
Loan principal paid down+$29,198
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR1.11
2 BR0.96
3 BR1.23
4 BR1.18
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
- --