ZIP Investment Score
96
095130300
Purchase Price Calculator
Maximum purchase price
$210,021
Cost breakdown
+
HUD FMR$2,450
Market rentUsed$1,830
Est. payment standard (90%)$2,210
-
Loan amount$168,017
Down payment$42,004
Rate6.50%
Term30 years
-
Property taxes-$210
Insurance-$175
Utilities$0
HOA$0
Management-$183
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,368(69.9% ROI)
Projected value
Return breakdown
Property appreciation+$16,149
Loan principal paid down+$6,020
Rental cash flow+$7,200
+$50,333(119.8% ROI)
Projected value
Return breakdown
Property appreciation+$27,598
Loan principal paid down+$10,735
Rental cash flow+$12,000
+$108,402(258.1% ROI)
Projected value
Return breakdown
Property appreciation+$58,824
Loan principal paid down+$25,579
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.74
1 BR1.77
2 BR1.34
3 BR1.43
4 BR1.30
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
- --