ZIP Investment Score
111
095130300
Purchase Price Calculator
Maximum purchase price
$85,197
Cost breakdown
+
HUD FMR$1,160
Market rentUsed$990
Est. payment standard (90%)$1,050
-
Loan amount$68,158
Down payment$17,039
Rate6.50%
Term30 years
-
Property taxes-$85
Insurance-$175
Utilities$0
HOA$0
Management-$99
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,193(95.0% ROI)
Projected value
Return breakdown
Property appreciation+$6,551
Loan principal paid down+$2,442
Rental cash flow+$7,200
+$27,550(161.7% ROI)
Projected value
Return breakdown
Property appreciation+$11,196
Loan principal paid down+$4,355
Rental cash flow+$12,000
+$58,239(341.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,862
Loan principal paid down+$10,376
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR1.13
2 BR1.17
3 BR0.99
4 BR0.98
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
- --