ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$245,685
Cost breakdown
+
HUD FMR$2,050
Market rent$2,080
Est. payment standard (101%)Used$2,070
-
Loan amount$196,548
Down payment$49,137
Rate6.50%
Term30 years
-
Property taxes-$246
Insurance-$175
Utilities$0
HOA$0
Management-$207
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,133(67.4% ROI)
Projected value
Return breakdown
Property appreciation+$18,891
Loan principal paid down+$7,042
Rental cash flow+$7,200
+$56,842(115.7% ROI)
Projected value
Return breakdown
Property appreciation+$32,285
Loan principal paid down+$12,557
Rental cash flow+$12,000
+$122,735(249.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,812
Loan principal paid down+$29,922
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.58
1 BR1.40
2 BR0.99
3 BR0.91
4 BR0.89
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
- --