ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$86,683
Cost breakdown
+
HUD FMR$910
Market rent$1,260
Est. payment standard (110%)Used$1,000
-
Loan amount$69,346
Down payment$17,337
Rate6.50%
Term30 years
-
Property taxes-$87
Insurance-$175
Utilities$0
HOA$0
Management-$100
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,350(94.3% ROI)
Projected value
Return breakdown
Property appreciation+$6,665
Loan principal paid down+$2,485
Rental cash flow+$7,200
+$27,821(160.5% ROI)
Projected value
Return breakdown
Property appreciation+$11,391
Loan principal paid down+$4,431
Rental cash flow+$12,000
+$58,836(339.4% ROI)
Projected value
Return breakdown
Property appreciation+$24,279
Loan principal paid down+$10,557
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.63
1 BR0.62
2 BR0.72
3 BR0.81
4 BR1.01
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
- --