ZIP Investment Score
89
095130300
Purchase Price Calculator
Maximum purchase price
$79,253
Cost breakdown
+
HUD FMR$1,040
Market rentUsed$950
Est. payment standard (94%)$980
-
Loan amount$63,402
Down payment$15,851
Rate6.50%
Term30 years
-
Property taxes-$79
Insurance-$175
Utilities$0
HOA$0
Management-$95
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,565(98.2% ROI)
Projected value
Return breakdown
Property appreciation+$6,094
Loan principal paid down+$2,272
Rental cash flow+$7,200
+$26,465(167.0% ROI)
Projected value
Return breakdown
Property appreciation+$10,415
Loan principal paid down+$4,051
Rental cash flow+$12,000
+$55,850(352.4% ROI)
Projected value
Return breakdown
Property appreciation+$22,198
Loan principal paid down+$9,652
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.89
1 BR0.90
2 BR1.09
3 BR1.36
4 BR1.63
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
- --