ZIP Investment Score
73
095130300
Purchase Price Calculator
Maximum purchase price
$186,245
Cost breakdown
+
HUD FMR$1,770
Market rentUsed$1,670
Est. payment standard (96%)$1,710
-
Loan amount$148,996
Down payment$37,249
Rate6.50%
Term30 years
-
Property taxes-$186
Insurance-$175
Utilities$0
HOA$0
Management-$167
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,859(72.1% ROI)
Projected value
Return breakdown
Property appreciation+$14,320
Loan principal paid down+$5,338
Rental cash flow+$7,200
+$45,993(123.5% ROI)
Projected value
Return breakdown
Property appreciation+$24,474
Loan principal paid down+$9,519
Rental cash flow+$12,000
+$98,847(265.4% ROI)
Projected value
Return breakdown
Property appreciation+$52,164
Loan principal paid down+$22,683
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.78
1 BR0.73
2 BR1.06
3 BR1.36
4 BR1.28
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
- --