ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$83,711
Cost breakdown
+
HUD FMR$1,210
Market rentUsed$980
Est. payment standard (90%)$1,090
-
Loan amount$66,969
Down payment$16,742
Rate6.50%
Term30 years
-
Property taxes-$84
Insurance-$175
Utilities$0
HOA$0
Management-$98
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,036(95.8% ROI)
Projected value
Return breakdown
Property appreciation+$6,437
Loan principal paid down+$2,399
Rental cash flow+$7,200
+$27,279(162.9% ROI)
Projected value
Return breakdown
Property appreciation+$11,000
Loan principal paid down+$4,279
Rental cash flow+$12,000
+$57,641(344.3% ROI)
Projected value
Return breakdown
Property appreciation+$23,446
Loan principal paid down+$10,195
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.30
2 BR1.23
3 BR1.31
4 BR1.32
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
- --