ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$224,881
Cost breakdown
+
HUD FMR$1,860
Market rent$1,960
Est. payment standard (103%)Used$1,930
-
Loan amount$179,905
Down payment$44,976
Rate6.50%
Term30 years
-
Property taxes-$225
Insurance-$175
Utilities$0
HOA$0
Management-$193
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,937(68.8% ROI)
Projected value
Return breakdown
Property appreciation+$17,291
Loan principal paid down+$6,446
Rental cash flow+$7,200
+$53,045(117.9% ROI)
Projected value
Return breakdown
Property appreciation+$29,551
Loan principal paid down+$11,494
Rental cash flow+$12,000
+$114,374(254.3% ROI)
Projected value
Return breakdown
Property appreciation+$62,986
Loan principal paid down+$27,388
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.09
2 BR0.95
3 BR0.98
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
- --