ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$89,655
Cost breakdown
+
HUD FMR$1,000
Market rent$1,030
Est. payment standard (102%)Used$1,020
-
Loan amount$71,724
Down payment$17,931
Rate6.50%
Term30 years
-
Property taxes-$90
Insurance-$175
Utilities$0
HOA$0
Management-$102
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,663(92.9% ROI)
Projected value
Return breakdown
Property appreciation+$6,894
Loan principal paid down+$2,570
Rental cash flow+$7,200
+$28,364(158.2% ROI)
Projected value
Return breakdown
Property appreciation+$11,781
Loan principal paid down+$4,582
Rental cash flow+$12,000
+$60,030(334.8% ROI)
Projected value
Return breakdown
Property appreciation+$25,111
Loan principal paid down+$10,919
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR1.04
2 BR0.97
3 BR1.22
4 BR1.39
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
- --