ZIP Investment Score
93
095130300
Purchase Price Calculator
Maximum purchase price
$166,927
Cost breakdown
+
HUD FMR$1,420
Market rent$1,610
Est. payment standard (109%)Used$1,540
-
Loan amount$133,542
Down payment$33,385
Rate6.50%
Term30 years
-
Property taxes-$167
Insurance-$175
Utilities$0
HOA$0
Management-$154
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,820(74.3% ROI)
Projected value
Return breakdown
Property appreciation+$12,835
Loan principal paid down+$4,784
Rental cash flow+$7,200
+$42,468(127.2% ROI)
Projected value
Return breakdown
Property appreciation+$21,936
Loan principal paid down+$8,532
Rental cash flow+$12,000
+$91,084(272.8% ROI)
Projected value
Return breakdown
Property appreciation+$46,754
Loan principal paid down+$20,330
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.82
1 BR0.83
2 BR0.88
3 BR0.86
4 BR0.87
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
- --