ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$180,301
Cost breakdown
+
HUD FMR$1,600
Market rent$1,640
Est. payment standard (102%)Used$1,630
-
Loan amount$144,241
Down payment$36,060
Rate6.50%
Term30 years
-
Property taxes-$180
Insurance-$175
Utilities$0
HOA$0
Management-$163
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,231(72.7% ROI)
Projected value
Return breakdown
Property appreciation+$13,863
Loan principal paid down+$5,168
Rental cash flow+$7,200
+$44,909(124.5% ROI)
Projected value
Return breakdown
Property appreciation+$23,693
Loan principal paid down+$9,216
Rental cash flow+$12,000
+$96,458(267.5% ROI)
Projected value
Return breakdown
Property appreciation+$50,499
Loan principal paid down+$21,959
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.86
1 BR1.00
2 BR0.98
3 BR1.02
4 BR1.02
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
- --