ZIP Investment Score
124
095130300
Purchase Price Calculator
Maximum purchase price
$128,291
Cost breakdown
+
HUD FMR$1,380
Market rentUsed$1,280
Est. payment standard (95%)$1,320
-
Loan amount$102,633
Down payment$25,658
Rate6.50%
Term30 years
-
Property taxes-$128
Insurance-$175
Utilities$0
HOA$0
Management-$128
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,741(80.8% ROI)
Projected value
Return breakdown
Property appreciation+$9,864
Loan principal paid down+$3,677
Rental cash flow+$7,200
+$35,416(138.0% ROI)
Projected value
Return breakdown
Property appreciation+$16,858
Loan principal paid down+$6,557
Rental cash flow+$12,000
+$75,557(294.5% ROI)
Projected value
Return breakdown
Property appreciation+$35,932
Loan principal paid down+$15,625
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR1.07
2 BR1.08
3 BR1.18
4 BR0.95
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
- --