ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$217,451
Cost breakdown
+
HUD FMR$1,830
Market rent$1,900
Est. payment standard (102%)Used$1,880
-
Loan amount$173,961
Down payment$43,490
Rate6.50%
Term30 years
-
Property taxes-$217
Insurance-$175
Utilities$0
HOA$0
Management-$188
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,153(69.3% ROI)
Projected value
Return breakdown
Property appreciation+$16,720
Loan principal paid down+$6,233
Rental cash flow+$7,200
+$51,689(118.9% ROI)
Projected value
Return breakdown
Property appreciation+$28,575
Loan principal paid down+$11,114
Rental cash flow+$12,000
+$111,388(256.1% ROI)
Projected value
Return breakdown
Property appreciation+$60,905
Loan principal paid down+$26,484
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.11
2 BR0.96
3 BR0.89
4 BR0.91
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
- --