ZIP Investment Score
98
095130300
Purchase Price Calculator
Maximum purchase price
$163,955
Cost breakdown
+
HUD FMR$1,380
Market rent$1,610
Est. payment standard (110%)Used$1,520
-
Loan amount$131,164
Down payment$32,791
Rate6.50%
Term30 years
-
Property taxes-$164
Insurance-$175
Utilities$0
HOA$0
Management-$152
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,506(74.7% ROI)
Projected value
Return breakdown
Property appreciation+$12,607
Loan principal paid down+$4,699
Rental cash flow+$7,200
+$41,925(127.9% ROI)
Projected value
Return breakdown
Property appreciation+$21,545
Loan principal paid down+$8,380
Rental cash flow+$12,000
+$89,889(274.1% ROI)
Projected value
Return breakdown
Property appreciation+$45,921
Loan principal paid down+$19,968
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR0.94
2 BR0.86
3 BR0.92
4 BR0.97
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
- --