ZIP Investment Score
68
095130300
Purchase Price Calculator
Maximum purchase price
$242,713
Cost breakdown
+
HUD FMR$2,240
Market rentUsed$2,050
Est. payment standard (94%)$2,120
-
Loan amount$194,170
Down payment$48,543
Rate6.50%
Term30 years
-
Property taxes-$243
Insurance-$175
Utilities$0
HOA$0
Management-$205
=
Calculation mode
Hold period projections
Annual appreciation rate
+$32,819(67.6% ROI)
Projected value
Return breakdown
Property appreciation+$18,662
Loan principal paid down+$6,957
Rental cash flow+$7,200
+$56,300(116.0% ROI)
Projected value
Return breakdown
Property appreciation+$31,894
Loan principal paid down+$12,406
Rental cash flow+$12,000
+$121,540(250.4% ROI)
Projected value
Return breakdown
Property appreciation+$67,980
Loan principal paid down+$29,560
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR1.09
2 BR1.09
3 BR1.07
4 BR1.08
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
- --