ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$95,599
Cost breakdown
+
HUD FMR$960
Market rent$1,820
Est. payment standard (110%)Used$1,060
-
Loan amount$76,479
Down payment$19,120
Rate6.50%
Term30 years
-
Property taxes-$96
Insurance-$175
Utilities$0
HOA$0
Management-$106
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,291(90.4% ROI)
Projected value
Return breakdown
Property appreciation+$7,351
Loan principal paid down+$2,740
Rental cash flow+$7,200
+$29,449(154.0% ROI)
Projected value
Return breakdown
Property appreciation+$12,563
Loan principal paid down+$4,886
Rental cash flow+$12,000
+$62,419(326.5% ROI)
Projected value
Return breakdown
Property appreciation+$26,776
Loan principal paid down+$11,643
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.42
1 BR0.47
2 BR0.53
3 BR0.64
4 BR0.74
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
- --