Purchase Price Calculator
Maximum purchase price
$201,105
Cost breakdown
+
HUD FMR$1,770
Market rent$1,770
Est. payment standard (100%)Used$1,770
-
Loan amount$160,884
Down payment$40,221
Rate6.50%
Term30 years
-
Property taxes-$201
Insurance-$175
Utilities$0
HOA$0
Management-$177
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,427(70.7% ROI)
Projected value
Return breakdown
Property appreciation+$15,463
Loan principal paid down+$5,764
Rental cash flow+$7,200
+$48,706(121.1% ROI)
Projected value
Return breakdown
Property appreciation+$26,427
Loan principal paid down+$10,279
Rental cash flow+$12,000
+$104,819(260.6% ROI)
Projected value
Return breakdown
Property appreciation+$56,326
Loan principal paid down+$24,493
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.83
1 BR0.88
2 BR1.00
3 BR1.11
4 BR1.05
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
- --