ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$155,039
Cost breakdown
+
HUD FMR$2,160
Market rentUsed$1,460
Est. payment standard (90%)$1,940
-
Loan amount$124,031
Down payment$31,008
Rate6.50%
Term30 years
-
Property taxes-$155
Insurance-$175
Utilities$0
HOA$0
Management-$146
=
Calculation mode
Hold period projections
Annual appreciation rate
+$23,565(76.0% ROI)
Projected value
Return breakdown
Property appreciation+$11,921
Loan principal paid down+$4,444
Rental cash flow+$7,200
+$40,298(130.0% ROI)
Projected value
Return breakdown
Property appreciation+$20,373
Loan principal paid down+$7,924
Rental cash flow+$12,000
+$86,306(278.3% ROI)
Projected value
Return breakdown
Property appreciation+$43,424
Loan principal paid down+$18,882
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.20
1 BR1.32
2 BR1.48
3 BR1.34
4 BR1.35
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
- --