ZIP Investment Score
85
095130300
Purchase Price Calculator
Maximum purchase price
$220,423
Cost breakdown
+
HUD FMR$1,890
Market rent$1,910
Est. payment standard (101%)Used$1,900
-
Loan amount$176,338
Down payment$44,085
Rate6.50%
Term30 years
-
Property taxes-$220
Insurance-$175
Utilities$0
HOA$0
Management-$190
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,466(69.1% ROI)
Projected value
Return breakdown
Property appreciation+$16,948
Loan principal paid down+$6,318
Rental cash flow+$7,200
+$52,232(118.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,965
Loan principal paid down+$11,266
Rental cash flow+$12,000
+$112,583(255.4% ROI)
Projected value
Return breakdown
Property appreciation+$61,737
Loan principal paid down+$26,846
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR1.05
2 BR0.99
3 BR1.00
4 BR0.91
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
- --