ZIP Investment Score
103
095130300
Purchase Price Calculator
Maximum purchase price
$56,963
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$800
Est. payment standard (90%)$900
-
Loan amount$45,571
Down payment$11,393
Rate6.50%
Term30 years
-
Property taxes-$57
Insurance-$175
Utilities$0
HOA$0
Management-$80
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,213(116.0% ROI)
Projected value
Return breakdown
Property appreciation+$4,380
Loan principal paid down+$1,633
Rental cash flow+$7,200
+$22,397(196.6% ROI)
Projected value
Return breakdown
Property appreciation+$7,485
Loan principal paid down+$2,912
Rental cash flow+$12,000
+$46,892(411.6% ROI)
Projected value
Return breakdown
Property appreciation+$15,955
Loan principal paid down+$6,938
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR1.15
2 BR1.25
3 BR1.31
4 BR1.33
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
- --