ZIP Investment Score
99
095130300
Purchase Price Calculator
Maximum purchase price
$171,385
Cost breakdown
+
HUD FMR$1,500
Market rent$1,610
Est. payment standard (105%)Used$1,570
-
Loan amount$137,108
Down payment$34,277
Rate6.50%
Term30 years
-
Property taxes-$171
Insurance-$175
Utilities$0
HOA$0
Management-$157
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,290(73.8% ROI)
Projected value
Return breakdown
Property appreciation+$13,178
Loan principal paid down+$4,912
Rental cash flow+$7,200
+$43,281(126.3% ROI)
Projected value
Return breakdown
Property appreciation+$22,521
Loan principal paid down+$8,760
Rental cash flow+$12,000
+$92,875(271.0% ROI)
Projected value
Return breakdown
Property appreciation+$48,002
Loan principal paid down+$20,873
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.87
1 BR0.92
2 BR0.93
3 BR1.01
4 BR1.09
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
- --