ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$104,515
Cost breakdown
+
HUD FMR$1,360
Market rentUsed$1,120
Est. payment standard (90%)$1,220
-
Loan amount$83,612
Down payment$20,903
Rate6.50%
Term30 years
-
Property taxes-$105
Insurance-$175
Utilities$0
HOA$0
Management-$112
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,232(87.2% ROI)
Projected value
Return breakdown
Property appreciation+$8,036
Loan principal paid down+$2,996
Rental cash flow+$7,200
+$31,076(148.7% ROI)
Projected value
Return breakdown
Property appreciation+$13,734
Loan principal paid down+$5,342
Rental cash flow+$12,000
+$66,002(315.8% ROI)
Projected value
Return breakdown
Property appreciation+$29,273
Loan principal paid down+$12,729
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR1.06
2 BR1.21
3 BR1.01
4 BR0.87
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
- --