ZIP Investment Score
189
095130300
Purchase Price Calculator
Maximum purchase price
$141,665
Cost breakdown
+
HUD FMR$1,650
Market rentUsed$1,370
Est. payment standard (90%)$1,490
-
Loan amount$113,332
Down payment$28,333
Rate6.50%
Term30 years
-
Property taxes-$142
Insurance-$175
Utilities$0
HOA$0
Management-$137
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,153(78.2% ROI)
Projected value
Return breakdown
Property appreciation+$10,893
Loan principal paid down+$4,060
Rental cash flow+$7,200
+$37,857(133.6% ROI)
Projected value
Return breakdown
Property appreciation+$18,616
Loan principal paid down+$7,241
Rental cash flow+$12,000
+$80,932(285.6% ROI)
Projected value
Return breakdown
Property appreciation+$39,678
Loan principal paid down+$17,254
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR1.03
2 BR1.20
3 BR1.16
4 BR1.11
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
- --