ZIP Investment Score
166
095130300
Purchase Price Calculator
Maximum purchase price
$162,469
Cost breakdown
+
HUD FMR$1,500
Market rent$1,520
Est. payment standard (101%)Used$1,510
-
Loan amount$129,975
Down payment$32,494
Rate6.50%
Term30 years
-
Property taxes-$162
Insurance-$175
Utilities$0
HOA$0
Management-$151
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,349(74.9% ROI)
Projected value
Return breakdown
Property appreciation+$12,492
Loan principal paid down+$4,657
Rental cash flow+$7,200
+$41,654(128.2% ROI)
Projected value
Return breakdown
Property appreciation+$21,350
Loan principal paid down+$8,304
Rental cash flow+$12,000
+$89,292(274.8% ROI)
Projected value
Return breakdown
Property appreciation+$45,505
Loan principal paid down+$19,787
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.06
1 BR1.05
2 BR0.99
3 BR1.00
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
- --