ZIP Investment Score
149
095130300
Purchase Price Calculator
Maximum purchase price
$204,077
Cost breakdown
+
HUD FMR$1,710
Market rent$1,830
Est. payment standard (105%)Used$1,790
-
Loan amount$163,261
Down payment$40,815
Rate6.50%
Term30 years
-
Property taxes-$204
Insurance-$175
Utilities$0
HOA$0
Management-$179
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,741(70.4% ROI)
Projected value
Return breakdown
Property appreciation+$15,692
Loan principal paid down+$5,849
Rental cash flow+$7,200
+$49,248(120.7% ROI)
Projected value
Return breakdown
Property appreciation+$26,817
Loan principal paid down+$10,431
Rental cash flow+$12,000
+$106,013(259.7% ROI)
Projected value
Return breakdown
Property appreciation+$57,159
Loan principal paid down+$24,855
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.05
2 BR0.93
3 BR0.80
4 BR0.85
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
- --