ZIP Investment Score
115
095130300
Purchase Price Calculator
Maximum purchase price
$119,375
Cost breakdown
+
HUD FMR$1,110
Market rent$1,440
Est. payment standard (110%)Used$1,220
-
Loan amount$95,500
Down payment$23,875
Rate6.50%
Term30 years
-
Property taxes-$119
Insurance-$175
Utilities$0
HOA$0
Management-$122
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,800(82.9% ROI)
Projected value
Return breakdown
Property appreciation+$9,179
Loan principal paid down+$3,422
Rental cash flow+$7,200
+$33,788(141.5% ROI)
Projected value
Return breakdown
Property appreciation+$15,687
Loan principal paid down+$6,102
Rental cash flow+$12,000
+$71,974(301.5% ROI)
Projected value
Return breakdown
Property appreciation+$33,435
Loan principal paid down+$14,539
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.85
2 BR0.77
4 BR0.65
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
- --