ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$62,907
Cost breakdown
+
HUD FMR$1,110
Market rentUsed$840
Est. payment standard (90%)$1,000
-
Loan amount$50,326
Down payment$12,581
Rate6.50%
Term30 years
-
Property taxes-$63
Insurance-$175
Utilities$0
HOA$0
Management-$84
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,840(110.0% ROI)
Projected value
Return breakdown
Property appreciation+$4,837
Loan principal paid down+$1,803
Rental cash flow+$7,200
+$23,482(186.6% ROI)
Projected value
Return breakdown
Property appreciation+$8,267
Loan principal paid down+$3,215
Rental cash flow+$12,000
+$49,281(391.7% ROI)
Projected value
Return breakdown
Property appreciation+$17,619
Loan principal paid down+$7,662
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.35
1 BR1.28
2 BR1.32
3 BR1.49
4 BR1.84
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
- --