ZIP Investment Score
91
095130300
Purchase Price Calculator
Maximum purchase price
$147,609
Cost breakdown
+
HUD FMR$1,350
Market rent$1,440
Est. payment standard (104%)Used$1,410
-
Loan amount$118,087
Down payment$29,522
Rate6.50%
Term30 years
-
Property taxes-$148
Insurance-$175
Utilities$0
HOA$0
Management-$141
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,781(77.2% ROI)
Projected value
Return breakdown
Property appreciation+$11,350
Loan principal paid down+$4,231
Rental cash flow+$7,200
+$38,942(131.9% ROI)
Projected value
Return breakdown
Property appreciation+$19,397
Loan principal paid down+$7,545
Rental cash flow+$12,000
+$83,320(282.2% ROI)
Projected value
Return breakdown
Property appreciation+$41,343
Loan principal paid down+$17,977
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR0.93
2 BR0.94
3 BR1.12
4 BR1.34
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
- --