ZIP Investment Score
85
095130300
Purchase Price Calculator
Maximum purchase price
$184,759
Cost breakdown
+
HUD FMR$2,100
Market rentUsed$1,660
Est. payment standard (90%)$1,890
-
Loan amount$147,807
Down payment$36,952
Rate6.50%
Term30 years
-
Property taxes-$185
Insurance-$175
Utilities$0
HOA$0
Management-$166
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,702(72.3% ROI)
Projected value
Return breakdown
Property appreciation+$14,206
Loan principal paid down+$5,296
Rental cash flow+$7,200
+$45,722(123.7% ROI)
Projected value
Return breakdown
Property appreciation+$24,279
Loan principal paid down+$9,443
Rental cash flow+$12,000
+$98,250(265.9% ROI)
Projected value
Return breakdown
Property appreciation+$51,748
Loan principal paid down+$22,502
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.15
1 BR1.30
2 BR1.27
3 BR1.33
4 BR1.25
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
- --