ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$51,019
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$760
Est. payment standard (90%)$900
-
Loan amount$40,815
Down payment$10,204
Rate6.50%
Term30 years
-
Property taxes-$51
Insurance-$175
Utilities$0
HOA$0
Management-$76
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,585(123.3% ROI)
Projected value
Return breakdown
Property appreciation+$3,923
Loan principal paid down+$1,462
Rental cash flow+$7,200
+$21,312(208.9% ROI)
Projected value
Return breakdown
Property appreciation+$6,704
Loan principal paid down+$2,608
Rental cash flow+$12,000
+$44,503(436.1% ROI)
Projected value
Return breakdown
Property appreciation+$14,290
Loan principal paid down+$6,214
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.97
1 BR1.04
2 BR1.32
3 BR1.62
4 BR1.91
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
- --