ZIP Investment Score
93
095130300
Purchase Price Calculator
Maximum purchase price
$150,581
Cost breakdown
+
HUD FMR$1,310
Market rent$1,490
Est. payment standard (109%)Used$1,430
-
Loan amount$120,465
Down payment$30,116
Rate6.50%
Term30 years
-
Property taxes-$151
Insurance-$175
Utilities$0
HOA$0
Management-$143
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,094(76.7% ROI)
Projected value
Return breakdown
Property appreciation+$11,578
Loan principal paid down+$4,316
Rental cash flow+$7,200
+$39,484(131.1% ROI)
Projected value
Return breakdown
Property appreciation+$19,788
Loan principal paid down+$7,697
Rental cash flow+$12,000
+$84,515(280.6% ROI)
Projected value
Return breakdown
Property appreciation+$42,175
Loan principal paid down+$18,339
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.66
1 BR0.66
2 BR0.88
3 BR1.08
4 BR0.99
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
- --