ZIP Investment Score
135
095130300
Purchase Price Calculator
Maximum purchase price
$71,823
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$900
Est. payment standard (94%)$940
-
Loan amount$57,459
Down payment$14,365
Rate6.50%
Term30 years
-
Property taxes-$72
Insurance-$175
Utilities$0
HOA$0
Management-$90
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,781(102.9% ROI)
Projected value
Return breakdown
Property appreciation+$5,523
Loan principal paid down+$2,059
Rental cash flow+$7,200
+$25,109(174.8% ROI)
Projected value
Return breakdown
Property appreciation+$9,438
Loan principal paid down+$3,671
Rental cash flow+$12,000
+$52,864(368.0% ROI)
Projected value
Return breakdown
Property appreciation+$20,117
Loan principal paid down+$8,747
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR1.02
2 BR1.11
3 BR1.26
4 BR1.00
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
- --