ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$134,235
Cost breakdown
+
HUD FMR$1,200
Market rent$1,470
Est. payment standard (110%)Used$1,320
-
Loan amount$107,388
Down payment$26,847
Rate6.50%
Term30 years
-
Property taxes-$134
Insurance-$175
Utilities$0
HOA$0
Management-$132
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,369(79.6% ROI)
Projected value
Return breakdown
Property appreciation+$10,321
Loan principal paid down+$3,847
Rental cash flow+$7,200
+$36,501(136.0% ROI)
Projected value
Return breakdown
Property appreciation+$17,640
Loan principal paid down+$6,861
Rental cash flow+$12,000
+$77,946(290.3% ROI)
Projected value
Return breakdown
Property appreciation+$37,597
Loan principal paid down+$16,349
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.20
1 BR0.98
2 BR0.82
3 BR0.89
4 BR0.77
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
- --