ZIP Investment Score
123
095130300
Purchase Price Calculator
Maximum purchase price
$192,189
Cost breakdown
+
HUD FMR$1,550
Market rent$1,840
Est. payment standard (110%)Used$1,710
-
Loan amount$153,751
Down payment$38,438
Rate6.50%
Term30 years
-
Property taxes-$192
Insurance-$175
Utilities$0
HOA$0
Management-$171
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,486(71.5% ROI)
Projected value
Return breakdown
Property appreciation+$14,778
Loan principal paid down+$5,509
Rental cash flow+$7,200
+$47,078(122.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,255
Loan principal paid down+$9,823
Rental cash flow+$12,000
+$101,236(263.4% ROI)
Projected value
Return breakdown
Property appreciation+$53,829
Loan principal paid down+$23,407
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.69
1 BR0.65
2 BR0.84
3 BR0.99
4 BR1.05
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
- --