ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$152,067
Cost breakdown
+
HUD FMR$1,310
Market rent$2,240
Est. payment standard (110%)Used$1,440
-
Loan amount$121,654
Down payment$30,413
Rate6.50%
Term30 years
-
Property taxes-$152
Insurance-$175
Utilities$0
HOA$0
Management-$144
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,251(76.5% ROI)
Projected value
Return breakdown
Property appreciation+$11,693
Loan principal paid down+$4,359
Rental cash flow+$7,200
+$39,755(130.7% ROI)
Projected value
Return breakdown
Property appreciation+$19,983
Loan principal paid down+$7,772
Rental cash flow+$12,000
+$85,112(279.9% ROI)
Projected value
Return breakdown
Property appreciation+$42,592
Loan principal paid down+$18,520
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.47
1 BR0.54
2 BR0.58
3 BR0.70
4 BR0.61
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
- --