ZIP Investment Score
89
095130300
Purchase Price Calculator
Maximum purchase price
$146,123
Cost breakdown
+
HUD FMR$1,330
Market rent$1,440
Est. payment standard (105%)Used$1,400
-
Loan amount$116,898
Down payment$29,225
Rate6.50%
Term30 years
-
Property taxes-$146
Insurance-$175
Utilities$0
HOA$0
Management-$140
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,624(77.4% ROI)
Projected value
Return breakdown
Property appreciation+$11,235
Loan principal paid down+$4,188
Rental cash flow+$7,200
+$38,670(132.3% ROI)
Projected value
Return breakdown
Property appreciation+$19,202
Loan principal paid down+$7,469
Rental cash flow+$12,000
+$82,723(283.1% ROI)
Projected value
Return breakdown
Property appreciation+$40,927
Loan principal paid down+$17,796
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.97
2 BR0.92
3 BR1.02
4 BR0.97
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
- --