ZIP Investment Score
66
095130300
Purchase Price Calculator
Maximum purchase price
$168,413
Cost breakdown
+
HUD FMR$1,440
Market rent$1,610
Est. payment standard (108%)Used$1,550
-
Loan amount$134,730
Down payment$33,683
Rate6.50%
Term30 years
-
Property taxes-$168
Insurance-$175
Utilities$0
HOA$0
Management-$155
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,976(74.2% ROI)
Projected value
Return breakdown
Property appreciation+$12,949
Loan principal paid down+$4,827
Rental cash flow+$7,200
+$42,739(126.9% ROI)
Projected value
Return breakdown
Property appreciation+$22,131
Loan principal paid down+$8,608
Rental cash flow+$12,000
+$91,681(272.2% ROI)
Projected value
Return breakdown
Property appreciation+$47,170
Loan principal paid down+$20,511
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.89
1 BR0.93
2 BR0.89
3 BR1.06
4 BR1.11
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
- --