ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$260,545
Cost breakdown
+
HUD FMR$1,980
Market rent$2,270
Est. payment standard (110%)Used$2,170
-
Loan amount$208,436
Down payment$52,109
Rate6.50%
Term30 years
-
Property taxes-$261
Insurance-$175
Utilities$0
HOA$0
Management-$217
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,701(66.6% ROI)
Projected value
Return breakdown
Property appreciation+$20,033
Loan principal paid down+$7,468
Rental cash flow+$7,200
+$59,555(114.3% ROI)
Projected value
Return breakdown
Property appreciation+$34,238
Loan principal paid down+$13,317
Rental cash flow+$12,000
+$128,707(247.0% ROI)
Projected value
Return breakdown
Property appreciation+$72,975
Loan principal paid down+$31,732
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR0.92
2 BR0.87
3 BR1.00
4 BR1.02
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
- --