ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$248,657
Cost breakdown
+
HUD FMR$2,020
Market rent$2,120
Est. payment standard (103%)Used$2,090
-
Loan amount$198,925
Down payment$49,731
Rate6.50%
Term30 years
-
Property taxes-$249
Insurance-$175
Utilities$0
HOA$0
Management-$209
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,446(67.3% ROI)
Projected value
Return breakdown
Property appreciation+$19,119
Loan principal paid down+$7,127
Rental cash flow+$7,200
+$57,385(115.4% ROI)
Projected value
Return breakdown
Property appreciation+$32,676
Loan principal paid down+$12,709
Rental cash flow+$12,000
+$123,929(249.2% ROI)
Projected value
Return breakdown
Property appreciation+$69,645
Loan principal paid down+$30,284
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.34
1 BR1.14
2 BR0.95
3 BR1.02
4 BR1.01
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
- --