ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$259,059
Cost breakdown
+
HUD FMR$1,960
Market rent$2,820
Est. payment standard (110%)Used$2,160
-
Loan amount$207,247
Down payment$51,812
Rate6.50%
Term30 years
-
Property taxes-$259
Insurance-$175
Utilities$0
HOA$0
Management-$216
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,544(66.7% ROI)
Projected value
Return breakdown
Property appreciation+$19,919
Loan principal paid down+$7,425
Rental cash flow+$7,200
+$59,283(114.4% ROI)
Projected value
Return breakdown
Property appreciation+$34,042
Loan principal paid down+$13,241
Rental cash flow+$12,000
+$128,109(247.3% ROI)
Projected value
Return breakdown
Property appreciation+$72,558
Loan principal paid down+$31,551
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.84
1 BR0.74
2 BR0.70
3 BR0.55
4 BR0.76
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
- --