ZIP Investment Score
133
095130300
Purchase Price Calculator
Maximum purchase price
$114,917
Cost breakdown
+
HUD FMR$1,080
Market rent$1,370
Est. payment standard (110%)Used$1,190
-
Loan amount$91,934
Down payment$22,983
Rate6.50%
Term30 years
-
Property taxes-$115
Insurance-$175
Utilities$0
HOA$0
Management-$119
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,330(84.1% ROI)
Projected value
Return breakdown
Property appreciation+$8,836
Loan principal paid down+$3,294
Rental cash flow+$7,200
+$32,975(143.5% ROI)
Projected value
Return breakdown
Property appreciation+$15,101
Loan principal paid down+$5,874
Rental cash flow+$12,000
+$70,182(305.4% ROI)
Projected value
Return breakdown
Property appreciation+$32,186
Loan principal paid down+$13,996
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.71
1 BR0.81
2 BR0.79
3 BR1.01
4 BR0.91
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
- --