ZIP Investment Score
65
095130300
Purchase Price Calculator
Maximum purchase price
$53,991
Cost breakdown
+
HUD FMR$1,080
Market rentUsed$780
Est. payment standard (90%)$970
-
Loan amount$43,193
Down payment$10,798
Rate6.50%
Term30 years
-
Property taxes-$54
Insurance-$175
Utilities$0
HOA$0
Management-$78
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,899(119.5% ROI)
Projected value
Return breakdown
Property appreciation+$4,151
Loan principal paid down+$1,547
Rental cash flow+$7,200
+$21,854(202.4% ROI)
Projected value
Return breakdown
Property appreciation+$7,095
Loan principal paid down+$2,760
Rental cash flow+$12,000
+$45,698(423.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,122
Loan principal paid down+$6,576
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.24
1 BR1.26
2 BR1.38
3 BR1.61
4 BR1.65
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
- --