ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$149,095
Cost breakdown
+
HUD FMR$1,290
Market rent$1,840
Est. payment standard (110%)Used$1,420
-
Loan amount$119,276
Down payment$29,819
Rate6.50%
Term30 years
-
Property taxes-$149
Insurance-$175
Utilities$0
HOA$0
Management-$142
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,937(76.9% ROI)
Projected value
Return breakdown
Property appreciation+$11,464
Loan principal paid down+$4,273
Rental cash flow+$7,200
+$39,213(131.5% ROI)
Projected value
Return breakdown
Property appreciation+$19,592
Loan principal paid down+$7,621
Rental cash flow+$12,000
+$83,918(281.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,759
Loan principal paid down+$18,158
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.67
1 BR0.75
2 BR0.70
3 BR0.84
4 BR0.81
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
- --