ZIP Investment Score
107
095130300
Purchase Price Calculator
Maximum purchase price
$172,871
Cost breakdown
+
HUD FMR$1,520
Market rent$1,610
Est. payment standard (104%)Used$1,580
-
Loan amount$138,297
Down payment$34,574
Rate6.50%
Term30 years
-
Property taxes-$173
Insurance-$175
Utilities$0
HOA$0
Management-$158
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,447(73.6% ROI)
Projected value
Return breakdown
Property appreciation+$13,292
Loan principal paid down+$4,955
Rental cash flow+$7,200
+$43,552(126.0% ROI)
Projected value
Return breakdown
Property appreciation+$22,717
Loan principal paid down+$8,836
Rental cash flow+$12,000
+$93,473(270.4% ROI)
Projected value
Return breakdown
Property appreciation+$48,418
Loan principal paid down+$21,054
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR0.94
2 BR0.94
3 BR1.02
4 BR1.02
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
- --