ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$169,899
Cost breakdown
+
HUD FMR$1,420
Market rent$1,650
Est. payment standard (110%)Used$1,560
-
Loan amount$135,919
Down payment$33,980
Rate6.50%
Term30 years
-
Property taxes-$170
Insurance-$175
Utilities$0
HOA$0
Management-$156
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,133(74.0% ROI)
Projected value
Return breakdown
Property appreciation+$13,064
Loan principal paid down+$4,870
Rental cash flow+$7,200
+$43,010(126.6% ROI)
Projected value
Return breakdown
Property appreciation+$22,326
Loan principal paid down+$8,684
Rental cash flow+$12,000
+$92,278(271.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,586
Loan principal paid down+$20,692
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.80
1 BR0.94
2 BR0.86
3 BR1.13
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
- --