ZIP Investment Score
83
095130300
Purchase Price Calculator
Maximum purchase price
$140,179
Cost breakdown
+
HUD FMR$1,240
Market rent$1,980
Est. payment standard (110%)Used$1,360
-
Loan amount$112,143
Down payment$28,036
Rate6.50%
Term30 years
-
Property taxes-$140
Insurance-$175
Utilities$0
HOA$0
Management-$136
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,996(78.5% ROI)
Projected value
Return breakdown
Property appreciation+$10,778
Loan principal paid down+$4,018
Rental cash flow+$7,200
+$37,586(134.1% ROI)
Projected value
Return breakdown
Property appreciation+$18,421
Loan principal paid down+$7,165
Rental cash flow+$12,000
+$80,334(286.5% ROI)
Projected value
Return breakdown
Property appreciation+$39,262
Loan principal paid down+$17,073
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.51
1 BR0.55
2 BR0.63
3 BR0.77
4 BR0.84
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
- --