ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$97,085
Cost breakdown
+
HUD FMR$1,320
Market rentUsed$1,070
Est. payment standard (90%)$1,190
-
Loan amount$77,668
Down payment$19,417
Rate6.50%
Term30 years
-
Property taxes-$97
Insurance-$175
Utilities$0
HOA$0
Management-$107
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,448(89.9% ROI)
Projected value
Return breakdown
Property appreciation+$7,465
Loan principal paid down+$2,783
Rental cash flow+$7,200
+$29,720(153.1% ROI)
Projected value
Return breakdown
Property appreciation+$12,758
Loan principal paid down+$4,962
Rental cash flow+$12,000
+$63,016(324.5% ROI)
Projected value
Return breakdown
Property appreciation+$27,192
Loan principal paid down+$11,824
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.12
2 BR1.23
3 BR1.47
4 BR1.40
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
- --