ZIP Investment Score
63
095130300
Purchase Price Calculator
Maximum purchase price
$159,497
Cost breakdown
+
HUD FMR$1,490
Market rent$1,490
Est. payment standard (100%)Used$1,490
-
Loan amount$127,598
Down payment$31,899
Rate6.50%
Term30 years
-
Property taxes-$159
Insurance-$175
Utilities$0
HOA$0
Management-$149
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,035(75.3% ROI)
Projected value
Return breakdown
Property appreciation+$12,264
Loan principal paid down+$4,572
Rental cash flow+$7,200
+$41,111(128.9% ROI)
Projected value
Return breakdown
Property appreciation+$20,959
Loan principal paid down+$8,152
Rental cash flow+$12,000
+$88,098(276.2% ROI)
Projected value
Return breakdown
Property appreciation+$44,673
Loan principal paid down+$19,425
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR1.03
2 BR1.00
3 BR1.12
4 BR1.16
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
- --