ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$131,263
Cost breakdown
+
HUD FMR$1,180
Market rent$1,990
Est. payment standard (110%)Used$1,300
-
Loan amount$105,010
Down payment$26,253
Rate6.50%
Term30 years
-
Property taxes-$131
Insurance-$175
Utilities$0
HOA$0
Management-$130
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,055(80.2% ROI)
Projected value
Return breakdown
Property appreciation+$10,093
Loan principal paid down+$3,762
Rental cash flow+$7,200
+$35,958(137.0% ROI)
Projected value
Return breakdown
Property appreciation+$17,249
Loan principal paid down+$6,709
Rental cash flow+$12,000
+$76,751(292.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,765
Loan principal paid down+$15,987
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.51
1 BR0.54
2 BR0.59
3 BR0.75
4 BR0.76
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
- --