ZIP Investment Score
116
095130300
Purchase Price Calculator
Maximum purchase price
$82,225
Cost breakdown
+
HUD FMR$1,010
Market rentUsed$970
Est. payment standard (97%)$980
-
Loan amount$65,780
Down payment$16,445
Rate6.50%
Term30 years
-
Property taxes-$82
Insurance-$175
Utilities$0
HOA$0
Management-$97
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,879(96.6% ROI)
Projected value
Return breakdown
Property appreciation+$6,322
Loan principal paid down+$2,357
Rental cash flow+$7,200
+$27,008(164.2% ROI)
Projected value
Return breakdown
Property appreciation+$10,805
Loan principal paid down+$4,203
Rental cash flow+$12,000
+$57,044(346.9% ROI)
Projected value
Return breakdown
Property appreciation+$23,030
Loan principal paid down+$10,014
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.02
1 BR1.00
2 BR1.04
3 BR1.22
4 BR1.13
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
- --