ZIP Investment Score
72
095130300
Purchase Price Calculator
Maximum purchase price
$153,553
Cost breakdown
+
HUD FMR$1,370
Market rent$1,490
Est. payment standard (106%)Used$1,450
-
Loan amount$122,842
Down payment$30,711
Rate6.50%
Term30 years
-
Property taxes-$154
Insurance-$175
Utilities$0
HOA$0
Management-$145
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,408(76.2% ROI)
Projected value
Return breakdown
Property appreciation+$11,807
Loan principal paid down+$4,401
Rental cash flow+$7,200
+$40,027(130.3% ROI)
Projected value
Return breakdown
Property appreciation+$20,178
Loan principal paid down+$7,848
Rental cash flow+$12,000
+$85,709(279.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,008
Loan principal paid down+$18,701
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.82
1 BR0.95
2 BR0.92
3 BR1.02
4 BR1.01
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
- --