ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$254,601
Cost breakdown
+
HUD FMR$2,000
Market rent$2,200
Est. payment standard (107%)Used$2,130
-
Loan amount$203,681
Down payment$50,920
Rate6.50%
Term30 years
-
Property taxes-$255
Insurance-$175
Utilities$0
HOA$0
Management-$213
=
Calculation mode
Hold period projections
Annual appreciation rate
+$34,074(66.9% ROI)
Projected value
Return breakdown
Property appreciation+$19,576
Loan principal paid down+$7,297
Rental cash flow+$7,200
+$58,470(114.8% ROI)
Projected value
Return breakdown
Property appreciation+$33,457
Loan principal paid down+$13,013
Rental cash flow+$12,000
+$126,318(248.1% ROI)
Projected value
Return breakdown
Property appreciation+$71,310
Loan principal paid down+$31,008
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.12
1 BR1.05
2 BR0.91
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
- --