ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$236,769
Cost breakdown
+
HUD FMR$1,930
Market rent$2,050
Est. payment standard (104%)Used$2,010
-
Loan amount$189,415
Down payment$47,354
Rate6.50%
Term30 years
-
Property taxes-$237
Insurance-$175
Utilities$0
HOA$0
Management-$201
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,192(68.0% ROI)
Projected value
Return breakdown
Property appreciation+$18,205
Loan principal paid down+$6,786
Rental cash flow+$7,200
+$55,215(116.6% ROI)
Projected value
Return breakdown
Property appreciation+$31,113
Loan principal paid down+$12,102
Rental cash flow+$12,000
+$119,152(251.6% ROI)
Projected value
Return breakdown
Property appreciation+$66,315
Loan principal paid down+$28,836
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.88
2 BR0.94
3 BR0.92
4 BR0.88
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
- --