ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$230,825
Cost breakdown
+
HUD FMR$2,040
Market rentUsed$1,970
Est. payment standard (98%)$1,990
-
Loan amount$184,660
Down payment$46,165
Rate6.50%
Term30 years
-
Property taxes-$231
Insurance-$175
Utilities$0
HOA$0
Management-$197
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,564(68.4% ROI)
Projected value
Return breakdown
Property appreciation+$17,748
Loan principal paid down+$6,616
Rental cash flow+$7,200
+$54,130(117.3% ROI)
Projected value
Return breakdown
Property appreciation+$30,332
Loan principal paid down+$11,798
Rental cash flow+$12,000
+$116,763(252.9% ROI)
Projected value
Return breakdown
Property appreciation+$64,650
Loan principal paid down+$28,112
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.93
1 BR0.98
2 BR1.04
3 BR1.13
4 BR1.06
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
- --