ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$241,227
Cost breakdown
+
HUD FMR$1,850
Market rent$2,330
Est. payment standard (110%)Used$2,040
-
Loan amount$192,981
Down payment$48,245
Rate6.50%
Term30 years
-
Property taxes-$241
Insurance-$175
Utilities$0
HOA$0
Management-$204
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,662(67.7% ROI)
Projected value
Return breakdown
Property appreciation+$18,548
Loan principal paid down+$6,914
Rental cash flow+$7,200
+$56,029(116.1% ROI)
Projected value
Return breakdown
Property appreciation+$31,699
Loan principal paid down+$12,330
Rental cash flow+$12,000
+$120,943(250.7% ROI)
Projected value
Return breakdown
Property appreciation+$67,564
Loan principal paid down+$29,379
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.70
2 BR0.79
3 BR0.68
4 BR0.61
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
- --