ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$103,029
Cost breakdown
+
HUD FMR$1,370
Market rentUsed$1,110
Est. payment standard (90%)$1,230
-
Loan amount$82,423
Down payment$20,606
Rate6.50%
Term30 years
-
Property taxes-$103
Insurance-$175
Utilities$0
HOA$0
Management-$111
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,075(87.7% ROI)
Projected value
Return breakdown
Property appreciation+$7,922
Loan principal paid down+$2,953
Rental cash flow+$7,200
+$30,805(149.5% ROI)
Projected value
Return breakdown
Property appreciation+$13,539
Loan principal paid down+$5,266
Rental cash flow+$12,000
+$65,405(317.4% ROI)
Projected value
Return breakdown
Property appreciation+$28,857
Loan principal paid down+$12,548
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR1.29
2 BR1.23
3 BR1.19
4 BR1.28
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
- --