ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$48,047
Cost breakdown
+
HUD FMR$1,050
Market rentUsed$740
Est. payment standard (90%)$950
-
Loan amount$38,438
Down payment$9,609
Rate6.50%
Term30 years
-
Property taxes-$48
Insurance-$175
Utilities$0
HOA$0
Management-$74
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,272(127.7% ROI)
Projected value
Return breakdown
Property appreciation+$3,694
Loan principal paid down+$1,377
Rental cash flow+$7,200
+$20,770(216.1% ROI)
Projected value
Return breakdown
Property appreciation+$6,314
Loan principal paid down+$2,456
Rental cash flow+$12,000
+$43,309(450.7% ROI)
Projected value
Return breakdown
Property appreciation+$13,457
Loan principal paid down+$5,852
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.29
1 BR1.21
2 BR1.42
3 BR0.83
4 BR0.84
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
- --