ZIP Investment Score
83
095130300
Purchase Price Calculator
Maximum purchase price
$165,441
Cost breakdown
+
HUD FMR$1,450
Market rent$1,580
Est. payment standard (106%)Used$1,530
-
Loan amount$132,353
Down payment$33,088
Rate6.50%
Term30 years
-
Property taxes-$165
Insurance-$175
Utilities$0
HOA$0
Management-$153
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,663(74.5% ROI)
Projected value
Return breakdown
Property appreciation+$12,721
Loan principal paid down+$4,742
Rental cash flow+$7,200
+$42,196(127.5% ROI)
Projected value
Return breakdown
Property appreciation+$21,740
Loan principal paid down+$8,456
Rental cash flow+$12,000
+$90,487(273.5% ROI)
Projected value
Return breakdown
Property appreciation+$46,337
Loan principal paid down+$20,149
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR0.83
2 BR0.92
3 BR0.84
4 BR0.82
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
- --