ZIP Investment Score
149
095130300
Purchase Price Calculator
Maximum purchase price
$143,151
Cost breakdown
+
HUD FMR$1,580
Market rentUsed$1,380
Est. payment standard (92%)$1,450
-
Loan amount$114,521
Down payment$28,630
Rate6.50%
Term30 years
-
Property taxes-$143
Insurance-$175
Utilities$0
HOA$0
Management-$138
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,310(77.9% ROI)
Projected value
Return breakdown
Property appreciation+$11,007
Loan principal paid down+$4,103
Rental cash flow+$7,200
+$38,128(133.2% ROI)
Projected value
Return breakdown
Property appreciation+$18,811
Loan principal paid down+$7,317
Rental cash flow+$12,000
+$81,529(284.8% ROI)
Projected value
Return breakdown
Property appreciation+$40,094
Loan principal paid down+$17,434
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR1.03
2 BR1.14
3 BR1.18
4 BR1.17
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
- --