ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$229,339
Cost breakdown
+
HUD FMR$1,780
Market rent$2,140
Est. payment standard (110%)Used$1,960
-
Loan amount$183,471
Down payment$45,868
Rate6.50%
Term30 years
-
Property taxes-$229
Insurance-$175
Utilities$0
HOA$0
Management-$196
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,407(68.5% ROI)
Projected value
Return breakdown
Property appreciation+$17,634
Loan principal paid down+$6,573
Rental cash flow+$7,200
+$53,859(117.4% ROI)
Projected value
Return breakdown
Property appreciation+$30,137
Loan principal paid down+$11,722
Rental cash flow+$12,000
+$116,166(253.3% ROI)
Projected value
Return breakdown
Property appreciation+$64,234
Loan principal paid down+$27,931
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.84
1 BR0.75
2 BR0.83
3 BR0.77
4 BR0.80
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
- --