ZIP Investment Score
99
095130300
Purchase Price Calculator
Maximum purchase price
$256,087
Cost breakdown
+
HUD FMR$1,990
Market rent$2,220
Est. payment standard (108%)Used$2,140
-
Loan amount$204,869
Down payment$51,217
Rate6.50%
Term30 years
-
Property taxes-$256
Insurance-$175
Utilities$0
HOA$0
Management-$214
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,231(66.8% ROI)
Projected value
Return breakdown
Property appreciation+$19,691
Loan principal paid down+$7,340
Rental cash flow+$7,200
+$58,741(114.7% ROI)
Projected value
Return breakdown
Property appreciation+$33,652
Loan principal paid down+$13,089
Rental cash flow+$12,000
+$126,915(247.8% ROI)
Projected value
Return breakdown
Property appreciation+$71,726
Loan principal paid down+$31,189
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR0.89
2 BR0.90
3 BR0.93
4 BR0.93
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
- --