ZIP Investment Score
64
095130300
Purchase Price Calculator
Maximum purchase price
$189,217
Cost breakdown
+
HUD FMR$1,540
Market rent$1,910
Est. payment standard (110%)Used$1,690
-
Loan amount$151,373
Down payment$37,843
Rate6.50%
Term30 years
-
Property taxes-$189
Insurance-$175
Utilities$0
HOA$0
Management-$169
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,172(71.8% ROI)
Projected value
Return breakdown
Property appreciation+$14,549
Loan principal paid down+$5,423
Rental cash flow+$7,200
+$46,536(123.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,865
Loan principal paid down+$9,671
Rental cash flow+$12,000
+$100,042(264.4% ROI)
Projected value
Return breakdown
Property appreciation+$52,997
Loan principal paid down+$23,045
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.76
1 BR0.70
2 BR0.81
3 BR0.74
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
- --