ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$198,133
Cost breakdown
+
HUD FMR$1,850
Market rentUsed$1,750
Est. payment standard (96%)$1,790
-
Loan amount$158,506
Down payment$39,627
Rate6.50%
Term30 years
-
Property taxes-$198
Insurance-$175
Utilities$0
HOA$0
Management-$175
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,113(70.9% ROI)
Projected value
Return breakdown
Property appreciation+$15,235
Loan principal paid down+$5,679
Rental cash flow+$7,200
+$48,163(121.5% ROI)
Projected value
Return breakdown
Property appreciation+$26,036
Loan principal paid down+$10,127
Rental cash flow+$12,000
+$103,625(261.5% ROI)
Projected value
Return breakdown
Property appreciation+$55,494
Loan principal paid down+$24,131
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR1.06
2 BR1.06
3 BR1.17
4 BR1.03
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
- --