ZIP Investment Score
64
095130300
Purchase Price Calculator
Maximum purchase price
$100,057
Cost breakdown
+
HUD FMR$1,280
Market rentUsed$1,090
Est. payment standard (90%)$1,160
-
Loan amount$80,046
Down payment$20,011
Rate6.50%
Term30 years
-
Property taxes-$100
Insurance-$175
Utilities$0
HOA$0
Management-$109
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,761(88.8% ROI)
Projected value
Return breakdown
Property appreciation+$7,693
Loan principal paid down+$2,868
Rental cash flow+$7,200
+$30,262(151.2% ROI)
Projected value
Return breakdown
Property appreciation+$13,148
Loan principal paid down+$5,114
Rental cash flow+$12,000
+$64,210(320.9% ROI)
Projected value
Return breakdown
Property appreciation+$28,024
Loan principal paid down+$12,186
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR1.06
2 BR1.17
3 BR1.48
4 BR1.67
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
- --