ZIP Investment Score
120
095130300
Purchase Price Calculator
Maximum purchase price
$144,637
Cost breakdown
+
HUD FMR$1,380
Market rent$1,400
Est. payment standard (101%)Used$1,390
-
Loan amount$115,710
Down payment$28,927
Rate6.50%
Term30 years
-
Property taxes-$145
Insurance-$175
Utilities$0
HOA$0
Management-$139
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,467(77.7% ROI)
Projected value
Return breakdown
Property appreciation+$11,121
Loan principal paid down+$4,146
Rental cash flow+$7,200
+$38,399(132.7% ROI)
Projected value
Return breakdown
Property appreciation+$19,006
Loan principal paid down+$7,393
Rental cash flow+$12,000
+$82,126(283.9% ROI)
Projected value
Return breakdown
Property appreciation+$40,511
Loan principal paid down+$17,615
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.83
1 BR0.98
2 BR0.99
3 BR1.07
4 BR0.93
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
- --