ZIP Investment Score
70
095130300
Purchase Price Calculator
Maximum purchase price
$132,749
Cost breakdown
+
HUD FMR$1,190
Market rent$1,620
Est. payment standard (110%)Used$1,310
-
Loan amount$106,199
Down payment$26,550
Rate6.50%
Term30 years
-
Property taxes-$133
Insurance-$175
Utilities$0
HOA$0
Management-$131
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,212(79.9% ROI)
Projected value
Return breakdown
Property appreciation+$10,207
Loan principal paid down+$3,805
Rental cash flow+$7,200
+$36,229(136.5% ROI)
Projected value
Return breakdown
Property appreciation+$17,444
Loan principal paid down+$6,785
Rental cash flow+$12,000
+$77,349(291.3% ROI)
Projected value
Return breakdown
Property appreciation+$37,181
Loan principal paid down+$16,168
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.75
1 BR0.73
2 BR0.73
3 BR0.91
4 BR0.97
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
- --