ZIP Investment Score
85
095130300
Purchase Price Calculator
Maximum purchase price
$175,843
Cost breakdown
+
HUD FMR$1,450
Market rent$1,900
Est. payment standard (110%)Used$1,600
-
Loan amount$140,674
Down payment$35,169
Rate6.50%
Term30 years
-
Property taxes-$176
Insurance-$175
Utilities$0
HOA$0
Management-$160
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,761(73.2% ROI)
Projected value
Return breakdown
Property appreciation+$13,521
Loan principal paid down+$5,040
Rental cash flow+$7,200
+$44,095(125.4% ROI)
Projected value
Return breakdown
Property appreciation+$23,107
Loan principal paid down+$8,988
Rental cash flow+$12,000
+$94,667(269.2% ROI)
Projected value
Return breakdown
Property appreciation+$49,251
Loan principal paid down+$21,416
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.57
1 BR0.69
2 BR0.76
3 BR0.78
4 BR0.87
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
- --