ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$129,777
Cost breakdown
+
HUD FMR$1,260
Market rent$1,310
Est. payment standard (103%)Used$1,290
-
Loan amount$103,822
Down payment$25,955
Rate6.50%
Term30 years
-
Property taxes-$130
Insurance-$175
Utilities$0
HOA$0
Management-$129
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,898(80.5% ROI)
Projected value
Return breakdown
Property appreciation+$9,979
Loan principal paid down+$3,720
Rental cash flow+$7,200
+$35,687(137.5% ROI)
Projected value
Return breakdown
Property appreciation+$17,054
Loan principal paid down+$6,633
Rental cash flow+$12,000
+$76,154(293.4% ROI)
Projected value
Return breakdown
Property appreciation+$36,349
Loan principal paid down+$15,806
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.81
1 BR0.97
2 BR0.96
3 BR0.95
4 BR0.93
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
- --