ZIP Investment Score
81
095130300
Purchase Price Calculator
Maximum purchase price
$174,357
Cost breakdown
+
HUD FMR$1,510
Market rent$1,640
Est. payment standard (106%)Used$1,590
-
Loan amount$139,485
Down payment$34,871
Rate6.50%
Term30 years
-
Property taxes-$174
Insurance-$175
Utilities$0
HOA$0
Management-$159
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,604(73.4% ROI)
Projected value
Return breakdown
Property appreciation+$13,406
Loan principal paid down+$4,997
Rental cash flow+$7,200
+$43,824(125.7% ROI)
Projected value
Return breakdown
Property appreciation+$22,912
Loan principal paid down+$8,912
Rental cash flow+$12,000
+$94,070(269.8% ROI)
Projected value
Return breakdown
Property appreciation+$48,835
Loan principal paid down+$21,235
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR0.86
2 BR0.92
3 BR1.11
4 BR1.11
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
- --