ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$116,403
Cost breakdown
+
HUD FMR$1,150
Market rent$1,220
Est. payment standard (104%)Used$1,200
-
Loan amount$93,122
Down payment$23,281
Rate6.50%
Term30 years
-
Property taxes-$116
Insurance-$175
Utilities$0
HOA$0
Management-$120
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,487(83.7% ROI)
Projected value
Return breakdown
Property appreciation+$8,950
Loan principal paid down+$3,336
Rental cash flow+$7,200
+$33,246(142.8% ROI)
Projected value
Return breakdown
Property appreciation+$15,296
Loan principal paid down+$5,950
Rental cash flow+$12,000
+$70,780(304.0% ROI)
Projected value
Return breakdown
Property appreciation+$32,603
Loan principal paid down+$14,177
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.68
1 BR0.85
2 BR0.94
3 BR0.97
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
- --