ZIP Investment Score
126
095130300
Purchase Price Calculator
Maximum purchase price
$31,701
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$630
Est. payment standard (90%)$900
-
Loan amount$25,361
Down payment$6,340
Rate6.50%
Term30 years
-
Property taxes-$32
Insurance-$175
Utilities$0
HOA$0
Management-$63
=
Calculation mode
Hold period projections
Annual appreciation rate
+$10,546(166.3% ROI)
Projected value
Return breakdown
Property appreciation+$2,438
Loan principal paid down+$909
Rental cash flow+$7,200
+$17,786(280.5% ROI)
Projected value
Return breakdown
Property appreciation+$4,166
Loan principal paid down+$1,620
Rental cash flow+$12,000
+$36,740(579.5% ROI)
Projected value
Return breakdown
Property appreciation+$8,879
Loan principal paid down+$3,861
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.38
1 BR1.58
2 BR1.59
3 BR1.03
4 BR1.02
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
- --