ZIP Investment Score
116
095130300
Purchase Price Calculator
Maximum purchase price
$183,273
Cost breakdown
+
HUD FMR$1,880
Market rentUsed$1,650
Est. payment standard (92%)$1,730
-
Loan amount$146,618
Down payment$36,655
Rate6.50%
Term30 years
-
Property taxes-$183
Insurance-$175
Utilities$0
HOA$0
Management-$165
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,545(72.4% ROI)
Projected value
Return breakdown
Property appreciation+$14,092
Loan principal paid down+$5,253
Rental cash flow+$7,200
+$45,451(124.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,084
Loan principal paid down+$9,367
Rental cash flow+$12,000
+$97,653(266.4% ROI)
Projected value
Return breakdown
Property appreciation+$51,332
Loan principal paid down+$22,321
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.27
1 BR1.08
2 BR1.14
3 BR1.14
4 BR1.12
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
- --