ZIP Investment Score
74
095130300
Purchase Price Calculator
Maximum purchase price
$245,685
Cost breakdown
+
HUD FMR$2,030
Market rent$2,090
Est. payment standard (102%)Used$2,070
-
Loan amount$196,548
Down payment$49,137
Rate6.50%
Term30 years
-
Property taxes-$246
Insurance-$175
Utilities$0
HOA$0
Management-$207
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,133(67.4% ROI)
Projected value
Return breakdown
Property appreciation+$18,891
Loan principal paid down+$7,042
Rental cash flow+$7,200
+$56,842(115.7% ROI)
Projected value
Return breakdown
Property appreciation+$32,285
Loan principal paid down+$12,557
Rental cash flow+$12,000
+$122,735(249.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,812
Loan principal paid down+$29,922
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.81
1 BR0.83
2 BR0.97
3 BR1.08
4 BR1.04
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
- --