ZIP Investment Score
93
095130300
Purchase Price Calculator
Maximum purchase price
$175,843
Cost breakdown
+
HUD FMR$1,770
Market rentUsed$1,600
Est. payment standard (94%)$1,660
-
Loan amount$140,674
Down payment$35,169
Rate6.50%
Term30 years
-
Property taxes-$176
Insurance-$175
Utilities$0
HOA$0
Management-$160
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,761(73.2% ROI)
Projected value
Return breakdown
Property appreciation+$13,521
Loan principal paid down+$5,040
Rental cash flow+$7,200
+$44,095(125.4% ROI)
Projected value
Return breakdown
Property appreciation+$23,107
Loan principal paid down+$8,988
Rental cash flow+$12,000
+$94,667(269.2% ROI)
Projected value
Return breakdown
Property appreciation+$49,251
Loan principal paid down+$21,416
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.08
1 BR1.08
2 BR1.11
3 BR1.07
4 BR1.16
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
- --