ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$108,973
Cost breakdown
+
HUD FMR$1,070
Market rent$1,190
Est. payment standard (107%)Used$1,150
-
Loan amount$87,178
Down payment$21,795
Rate6.50%
Term30 years
-
Property taxes-$109
Insurance-$175
Utilities$0
HOA$0
Management-$115
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,702(85.8% ROI)
Projected value
Return breakdown
Property appreciation+$8,379
Loan principal paid down+$3,123
Rental cash flow+$7,200
+$31,890(146.3% ROI)
Projected value
Return breakdown
Property appreciation+$14,320
Loan principal paid down+$5,570
Rental cash flow+$12,000
+$67,794(311.1% ROI)
Projected value
Return breakdown
Property appreciation+$30,522
Loan principal paid down+$13,272
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.86
2 BR0.90
3 BR1.02
4 BR1.10
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
- --