ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$251,629
Cost breakdown
+
HUD FMR$2,040
Market rent$2,150
Est. payment standard (104%)Used$2,110
-
Loan amount$201,303
Down payment$50,326
Rate6.50%
Term30 years
-
Property taxes-$252
Insurance-$175
Utilities$0
HOA$0
Management-$211
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,760(67.1% ROI)
Projected value
Return breakdown
Property appreciation+$19,348
Loan principal paid down+$7,212
Rental cash flow+$7,200
+$57,927(115.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,066
Loan principal paid down+$12,861
Rental cash flow+$12,000
+$125,123(248.6% ROI)
Projected value
Return breakdown
Property appreciation+$70,477
Loan principal paid down+$30,646
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.33
1 BR1.32
2 BR0.95
3 BR1.11
4 BR1.10
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
- --