ZIP Investment Score
135
095130300
Purchase Price Calculator
Maximum purchase price
$113,431
Cost breakdown
+
HUD FMR$1,170
Market rent$1,180
Est. payment standard (101%)Used$1,180
-
Loan amount$90,745
Down payment$22,686
Rate6.50%
Term30 years
-
Property taxes-$113
Insurance-$175
Utilities$0
HOA$0
Management-$118
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,173(84.5% ROI)
Projected value
Return breakdown
Property appreciation+$8,722
Loan principal paid down+$3,251
Rental cash flow+$7,200
+$32,703(144.2% ROI)
Projected value
Return breakdown
Property appreciation+$14,906
Loan principal paid down+$5,798
Rental cash flow+$12,000
+$69,585(306.7% ROI)
Projected value
Return breakdown
Property appreciation+$31,770
Loan principal paid down+$13,815
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR1.08
2 BR0.99
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
- --