ZIP Investment Score
99
095130300
Purchase Price Calculator
Maximum purchase price
$202,591
Cost breakdown
+
HUD FMR$2,040
Market rentUsed$1,780
Est. payment standard (92%)$1,870
-
Loan amount$162,073
Down payment$40,518
Rate6.50%
Term30 years
-
Property taxes-$203
Insurance-$175
Utilities$0
HOA$0
Management-$178
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,584(70.5% ROI)
Projected value
Return breakdown
Property appreciation+$15,577
Loan principal paid down+$5,807
Rental cash flow+$7,200
+$48,977(120.9% ROI)
Projected value
Return breakdown
Property appreciation+$26,622
Loan principal paid down+$10,355
Rental cash flow+$12,000
+$105,416(260.2% ROI)
Projected value
Return breakdown
Property appreciation+$56,743
Loan principal paid down+$24,674
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.01
1 BR1.18
2 BR1.15
3 BR1.26
4 BR1.24
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
- --