ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$49,533
Cost breakdown
+
HUD FMR$970
Market rentUsed$750
Est. payment standard (90%)$870
-
Loan amount$39,627
Down payment$9,907
Rate6.50%
Term30 years
-
Property taxes-$50
Insurance-$175
Utilities$0
HOA$0
Management-$75
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,428(125.5% ROI)
Projected value
Return breakdown
Property appreciation+$3,809
Loan principal paid down+$1,420
Rental cash flow+$7,200
+$21,041(212.4% ROI)
Projected value
Return breakdown
Property appreciation+$6,509
Loan principal paid down+$2,532
Rental cash flow+$12,000
+$43,906(443.2% ROI)
Projected value
Return breakdown
Property appreciation+$13,873
Loan principal paid down+$6,033
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR1.01
2 BR1.29
3 BR1.57
4 BR1.85
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
- --