ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$156,525
Cost breakdown
+
HUD FMR$2,040
Market rentUsed$1,470
Est. payment standard (90%)$1,840
-
Loan amount$125,220
Down payment$31,305
Rate6.50%
Term30 years
-
Property taxes-$157
Insurance-$175
Utilities$0
HOA$0
Management-$147
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,722(75.8% ROI)
Projected value
Return breakdown
Property appreciation+$12,035
Loan principal paid down+$4,486
Rental cash flow+$7,200
+$40,569(129.6% ROI)
Projected value
Return breakdown
Property appreciation+$20,569
Loan principal paid down+$8,000
Rental cash flow+$12,000
+$86,904(277.6% ROI)
Projected value
Return breakdown
Property appreciation+$43,840
Loan principal paid down+$19,063
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.38
1 BR1.29
2 BR1.39
3 BR1.28
4 BR1.32
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
- --