ZIP Investment Score
65
095130300
Purchase Price Calculator
Maximum purchase price
$232,311
Cost breakdown
+
HUD FMR$1,900
Market rent$2,020
Est. payment standard (104%)Used$1,980
-
Loan amount$185,849
Down payment$46,462
Rate6.50%
Term30 years
-
Property taxes-$232
Insurance-$175
Utilities$0
HOA$0
Management-$198
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,721(68.3% ROI)
Projected value
Return breakdown
Property appreciation+$17,863
Loan principal paid down+$6,659
Rental cash flow+$7,200
+$54,401(117.1% ROI)
Projected value
Return breakdown
Property appreciation+$30,528
Loan principal paid down+$11,874
Rental cash flow+$12,000
+$117,360(252.6% ROI)
Projected value
Return breakdown
Property appreciation+$65,067
Loan principal paid down+$28,293
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.30
1 BR0.99
2 BR0.94
3 BR0.94
4 BR0.97
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
- --