ZIP Investment Score
66
095130300
Purchase Price Calculator
Maximum purchase price
$158,011
Cost breakdown
+
HUD FMR$1,540
Market rentUsed$1,480
Est. payment standard (97%)$1,500
-
Loan amount$126,409
Down payment$31,602
Rate6.50%
Term30 years
-
Property taxes-$158
Insurance-$175
Utilities$0
HOA$0
Management-$148
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,878(75.6% ROI)
Projected value
Return breakdown
Property appreciation+$12,150
Loan principal paid down+$4,529
Rental cash flow+$7,200
+$40,840(129.2% ROI)
Projected value
Return breakdown
Property appreciation+$20,764
Loan principal paid down+$8,076
Rental cash flow+$12,000
+$87,501(276.9% ROI)
Projected value
Return breakdown
Property appreciation+$44,256
Loan principal paid down+$19,244
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.87
1 BR0.95
2 BR1.04
3 BR1.13
4 BR1.32
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
- --