ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$196,647
Cost breakdown
+
HUD FMR$1,870
Market rentUsed$1,740
Est. payment standard (95%)$1,790
-
Loan amount$157,317
Down payment$39,329
Rate6.50%
Term30 years
-
Property taxes-$197
Insurance-$175
Utilities$0
HOA$0
Management-$174
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,957(71.1% ROI)
Projected value
Return breakdown
Property appreciation+$15,120
Loan principal paid down+$5,636
Rental cash flow+$7,200
+$47,892(121.8% ROI)
Projected value
Return breakdown
Property appreciation+$25,841
Loan principal paid down+$10,051
Rental cash flow+$12,000
+$103,028(262.0% ROI)
Projected value
Return breakdown
Property appreciation+$55,078
Loan principal paid down+$23,950
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.91
1 BR1.17
2 BR1.07
3 BR0.94
4 BR1.08
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
- --