ZIP Investment Score
96
095130300
Purchase Price Calculator
Maximum purchase price
$262,031
Cost breakdown
+
HUD FMR$2,130
Market rent$2,210
Est. payment standard (102%)Used$2,180
-
Loan amount$209,624
Down payment$52,406
Rate6.50%
Term30 years
-
Property taxes-$262
Insurance-$175
Utilities$0
HOA$0
Management-$218
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,858(66.5% ROI)
Projected value
Return breakdown
Property appreciation+$20,148
Loan principal paid down+$7,510
Rental cash flow+$7,200
+$59,826(114.2% ROI)
Projected value
Return breakdown
Property appreciation+$34,433
Loan principal paid down+$13,393
Rental cash flow+$12,000
+$129,304(246.7% ROI)
Projected value
Return breakdown
Property appreciation+$73,391
Loan principal paid down+$31,913
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.20
1 BR1.09
2 BR0.96
3 BR1.08
4 BR0.91
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
- --