ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$74,795
Cost breakdown
+
HUD FMRUsed$920
Market rentN/A
Est. payment standardN/A
-
Loan amount$59,836
Down payment$14,959
Rate6.50%
Term30 years
-
Property taxes-$75
Insurance-$175
Utilities$0
HOA$0
Management-$92
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,095(100.9% ROI)
Projected value
Return breakdown
Property appreciation+$5,751
Loan principal paid down+$2,144
Rental cash flow+$7,200
+$25,652(171.5% ROI)
Projected value
Return breakdown
Property appreciation+$9,829
Loan principal paid down+$3,823
Rental cash flow+$12,000
+$54,058(361.4% ROI)
Projected value
Return breakdown
Property appreciation+$20,949
Loan principal paid down+$9,109
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
3 BR1.08
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
- --