ZIP Investment Score
111
095130300
Purchase Price Calculator
Maximum purchase price
$238,255
Cost breakdown
+
HUD FMR$1,900
Market rent$2,090
Est. payment standard (107%)Used$2,020
-
Loan amount$190,604
Down payment$47,651
Rate6.50%
Term30 years
-
Property taxes-$238
Insurance-$175
Utilities$0
HOA$0
Management-$202
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,348(67.9% ROI)
Projected value
Return breakdown
Property appreciation+$18,320
Loan principal paid down+$6,829
Rental cash flow+$7,200
+$55,486(116.4% ROI)
Projected value
Return breakdown
Property appreciation+$31,309
Loan principal paid down+$12,178
Rental cash flow+$12,000
+$119,749(251.3% ROI)
Projected value
Return breakdown
Property appreciation+$66,731
Loan principal paid down+$29,017
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.98
1 BR1.03
2 BR0.91
3 BR0.94
4 BR1.12
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
- --