ZIP Investment Score
86
095130300
Purchase Price Calculator
Maximum purchase price
$223,395
Cost breakdown
+
HUD FMR$1,750
Market rent$2,010
Est. payment standard (110%)Used$1,920
-
Loan amount$178,716
Down payment$44,679
Rate6.50%
Term30 years
-
Property taxes-$223
Insurance-$175
Utilities$0
HOA$0
Management-$192
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,780(68.9% ROI)
Projected value
Return breakdown
Property appreciation+$17,177
Loan principal paid down+$6,403
Rental cash flow+$7,200
+$52,774(118.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,356
Loan principal paid down+$11,418
Rental cash flow+$12,000
+$113,777(254.7% ROI)
Projected value
Return breakdown
Property appreciation+$62,569
Loan principal paid down+$27,207
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR0.91
2 BR0.87
3 BR0.86
4 BR1.09
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
- --