ZIP Investment Score
64
095130300
Purchase Price Calculator
Maximum purchase price
$195,161
Cost breakdown
+
HUD FMR$1,950
Market rentUsed$1,730
Est. payment standard (93%)$1,810
-
Loan amount$156,129
Down payment$39,032
Rate6.50%
Term30 years
-
Property taxes-$195
Insurance-$175
Utilities$0
HOA$0
Management-$173
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,800(71.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,006
Loan principal paid down+$5,594
Rental cash flow+$7,200
+$47,621(122.0% ROI)
Projected value
Return breakdown
Property appreciation+$25,646
Loan principal paid down+$9,975
Rental cash flow+$12,000
+$102,430(262.4% ROI)
Projected value
Return breakdown
Property appreciation+$54,662
Loan principal paid down+$23,769
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.34
1 BR1.14
2 BR1.13
3 BR1.11
4 BR1.40
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
- --