ZIP Investment Score
121
095130300
Purchase Price Calculator
Maximum purchase price
$181,787
Cost breakdown
+
HUD FMR$1,530
Market rent$1,700
Est. payment standard (107%)Used$1,640
-
Loan amount$145,429
Down payment$36,357
Rate6.50%
Term30 years
-
Property taxes-$182
Insurance-$175
Utilities$0
HOA$0
Management-$164
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,388(72.6% ROI)
Projected value
Return breakdown
Property appreciation+$13,978
Loan principal paid down+$5,210
Rental cash flow+$7,200
+$45,180(124.3% ROI)
Projected value
Return breakdown
Property appreciation+$23,888
Loan principal paid down+$9,292
Rental cash flow+$12,000
+$97,056(266.9% ROI)
Projected value
Return breakdown
Property appreciation+$50,916
Loan principal paid down+$22,140
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.12
1 BR1.09
2 BR0.90
3 BR0.88
4 BR0.84
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
- --