ZIP Investment Score
68
095130300
Purchase Price Calculator
Maximum purchase price
$117,889
Cost breakdown
+
HUD FMR$1,100
Market rent$1,280
Est. payment standard (110%)Used$1,210
-
Loan amount$94,311
Down payment$23,578
Rate6.50%
Term30 years
-
Property taxes-$118
Insurance-$175
Utilities$0
HOA$0
Management-$121
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,644(83.3% ROI)
Projected value
Return breakdown
Property appreciation+$9,065
Loan principal paid down+$3,379
Rental cash flow+$7,200
+$33,517(142.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,492
Loan principal paid down+$6,026
Rental cash flow+$12,000
+$71,377(302.7% ROI)
Projected value
Return breakdown
Property appreciation+$33,019
Loan principal paid down+$14,358
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.83
1 BR0.89
2 BR0.86
3 BR0.95
4 BR0.86
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
- --