ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$214,479
Cost breakdown
+
HUD FMR$1,830
Market rent$1,870
Est. payment standard (101%)Used$1,860
-
Loan amount$171,583
Down payment$42,896
Rate6.50%
Term30 years
-
Property taxes-$214
Insurance-$175
Utilities$0
HOA$0
Management-$186
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,839(69.6% ROI)
Projected value
Return breakdown
Property appreciation+$16,491
Loan principal paid down+$6,147
Rental cash flow+$7,200
+$51,147(119.2% ROI)
Projected value
Return breakdown
Property appreciation+$28,184
Loan principal paid down+$10,962
Rental cash flow+$12,000
+$110,194(256.9% ROI)
Projected value
Return breakdown
Property appreciation+$60,072
Loan principal paid down+$26,122
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.89
2 BR0.98
3 BR1.18
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
- --