ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$244,199
Cost breakdown
+
HUD FMR$1,890
Market rent$2,150
Est. payment standard (109%)Used$2,060
-
Loan amount$195,359
Down payment$48,840
Rate6.50%
Term30 years
-
Property taxes-$244
Insurance-$175
Utilities$0
HOA$0
Management-$206
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,976(67.5% ROI)
Projected value
Return breakdown
Property appreciation+$18,777
Loan principal paid down+$6,999
Rental cash flow+$7,200
+$56,571(115.8% ROI)
Projected value
Return breakdown
Property appreciation+$32,090
Loan principal paid down+$12,482
Rental cash flow+$12,000
+$122,137(250.1% ROI)
Projected value
Return breakdown
Property appreciation+$68,396
Loan principal paid down+$29,741
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.31
1 BR1.16
2 BR0.88
3 BR1.02
4 BR1.23
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
- --