ZIP Investment Score
153
095130300
Purchase Price Calculator
Maximum purchase price
$227,853
Cost breakdown
+
HUD FMR$1,870
Market rent$1,990
Est. payment standard (104%)Used$1,950
-
Loan amount$182,282
Down payment$45,571
Rate6.50%
Term30 years
-
Property taxes-$228
Insurance-$175
Utilities$0
HOA$0
Management-$195
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,250(68.6% ROI)
Projected value
Return breakdown
Property appreciation+$17,520
Loan principal paid down+$6,531
Rental cash flow+$7,200
+$53,588(117.6% ROI)
Projected value
Return breakdown
Property appreciation+$29,942
Loan principal paid down+$11,646
Rental cash flow+$12,000
+$115,568(253.6% ROI)
Projected value
Return breakdown
Property appreciation+$63,818
Loan principal paid down+$27,750
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.19
1 BR1.11
2 BR0.94
3 BR1.13
4 BR1.00
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
- --