ZIP Investment Score
109
095130300
Purchase Price Calculator
Maximum purchase price
$178,815
Cost breakdown
+
HUD FMR$1,500
Market rent$1,690
Est. payment standard (108%)Used$1,620
-
Loan amount$143,052
Down payment$35,763
Rate6.50%
Term30 years
-
Property taxes-$179
Insurance-$175
Utilities$0
HOA$0
Management-$162
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,074(72.9% ROI)
Projected value
Return breakdown
Property appreciation+$13,749
Loan principal paid down+$5,125
Rental cash flow+$7,200
+$44,637(124.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,498
Loan principal paid down+$9,140
Rental cash flow+$12,000
+$95,861(268.0% ROI)
Projected value
Return breakdown
Property appreciation+$50,083
Loan principal paid down+$21,778
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.86
1 BR0.82
2 BR0.89
3 BR0.92
4 BR0.92
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
- --