ZIP Investment Score
92
095130300
Purchase Price Calculator
Maximum purchase price
$160,983
Cost breakdown
+
HUD FMR$1,360
Market rent$1,880
Est. payment standard (110%)Used$1,500
-
Loan amount$128,786
Down payment$32,197
Rate6.50%
Term30 years
-
Property taxes-$161
Insurance-$175
Utilities$0
HOA$0
Management-$150
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,192(75.1% ROI)
Projected value
Return breakdown
Property appreciation+$12,378
Loan principal paid down+$4,614
Rental cash flow+$7,200
+$41,383(128.5% ROI)
Projected value
Return breakdown
Property appreciation+$21,154
Loan principal paid down+$8,228
Rental cash flow+$12,000
+$88,695(275.5% ROI)
Projected value
Return breakdown
Property appreciation+$45,089
Loan principal paid down+$19,606
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.89
1 BR0.82
2 BR0.72
3 BR0.78
4 BR0.87
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
- --