ZIP Investment Score
72
095130300
Purchase Price Calculator
Maximum purchase price
$122,347
Cost breakdown
+
HUD FMR$1,480
Market rentUsed$1,240
Est. payment standard (90%)$1,330
-
Loan amount$97,878
Down payment$24,469
Rate6.50%
Term30 years
-
Property taxes-$122
Insurance-$175
Utilities$0
HOA$0
Management-$124
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,114(82.2% ROI)
Projected value
Return breakdown
Property appreciation+$9,407
Loan principal paid down+$3,507
Rental cash flow+$7,200
+$34,331(140.3% ROI)
Projected value
Return breakdown
Property appreciation+$16,077
Loan principal paid down+$6,253
Rental cash flow+$12,000
+$73,168(299.0% ROI)
Projected value
Return breakdown
Property appreciation+$34,268
Loan principal paid down+$14,901
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.91
1 BR1.11
2 BR1.19
3 BR1.16
4 BR0.97
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
- --