ZIP Investment Score
172
095130300
Purchase Price Calculator
Maximum purchase price
$135,721
Cost breakdown
+
HUD FMR$1,650
Market rentUsed$1,330
Est. payment standard (90%)$1,490
-
Loan amount$108,577
Down payment$27,144
Rate6.50%
Term30 years
-
Property taxes-$136
Insurance-$175
Utilities$0
HOA$0
Management-$133
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,526(79.3% ROI)
Projected value
Return breakdown
Property appreciation+$10,436
Loan principal paid down+$3,890
Rental cash flow+$7,200
+$36,772(135.5% ROI)
Projected value
Return breakdown
Property appreciation+$17,835
Loan principal paid down+$6,937
Rental cash flow+$12,000
+$78,543(289.4% ROI)
Projected value
Return breakdown
Property appreciation+$38,013
Loan principal paid down+$16,530
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.98
1 BR1.07
2 BR1.24
3 BR1.25
4 BR1.31
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
- --