ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$223,395
Cost breakdown
+
HUD FMR$1,970
Market rentUsed$1,920
Est. payment standard (98%)$1,940
-
Loan amount$178,716
Down payment$44,679
Rate6.50%
Term30 years
-
Property taxes-$223
Insurance-$175
Utilities$0
HOA$0
Management-$192
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,780(68.9% ROI)
Projected value
Return breakdown
Property appreciation+$17,177
Loan principal paid down+$6,403
Rental cash flow+$7,200
+$52,774(118.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,356
Loan principal paid down+$11,418
Rental cash flow+$12,000
+$113,777(254.7% ROI)
Projected value
Return breakdown
Property appreciation+$62,569
Loan principal paid down+$27,207
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.21
1 BR1.21
2 BR1.03
3 BR1.11
4 BR1.21
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
- --