ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$207,049
Cost breakdown
+
HUD FMR$2,120
Market rentUsed$1,810
Est. payment standard (90%)$1,920
-
Loan amount$165,639
Down payment$41,410
Rate6.50%
Term30 years
-
Property taxes-$207
Insurance-$175
Utilities$0
HOA$0
Management-$181
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,055(70.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,920
Loan principal paid down+$5,934
Rental cash flow+$7,200
+$49,791(120.2% ROI)
Projected value
Return breakdown
Property appreciation+$27,208
Loan principal paid down+$10,583
Rental cash flow+$12,000
+$107,208(258.9% ROI)
Projected value
Return breakdown
Property appreciation+$57,991
Loan principal paid down+$25,217
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR1.33
2 BR1.17
3 BR1.41
4 BR1.21
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
- --