ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$177,329
Cost breakdown
+
HUD FMR$1,980
Market rentUsed$1,610
Est. payment standard (90%)$1,780
-
Loan amount$141,863
Down payment$35,466
Rate6.50%
Term30 years
-
Property taxes-$177
Insurance-$175
Utilities$0
HOA$0
Management-$161
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,918(73.1% ROI)
Projected value
Return breakdown
Property appreciation+$13,635
Loan principal paid down+$5,083
Rental cash flow+$7,200
+$44,366(125.1% ROI)
Projected value
Return breakdown
Property appreciation+$23,302
Loan principal paid down+$9,064
Rental cash flow+$12,000
+$95,264(268.6% ROI)
Projected value
Return breakdown
Property appreciation+$49,667
Loan principal paid down+$21,597
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.22
1 BR1.26
2 BR1.23
3 BR1.42
4 BR1.24
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
- --