ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$25,757
Cost breakdown
+
HUD FMR$910
Market rentUsed$590
Est. payment standard (90%)$820
-
Loan amount$20,606
Down payment$5,151
Rate6.50%
Term30 years
-
Property taxes-$26
Insurance-$175
Utilities$0
HOA$0
Management-$59
=
Calculation mode
Hold period projections
Annual appreciation rate
+$9,919(192.5% ROI)
Projected value
Return breakdown
Property appreciation+$1,980
Loan principal paid down+$738
Rental cash flow+$7,200
+$16,701(324.2% ROI)
Projected value
Return breakdown
Property appreciation+$3,385
Loan principal paid down+$1,317
Rental cash flow+$12,000
+$34,351(666.8% ROI)
Projected value
Return breakdown
Property appreciation+$7,214
Loan principal paid down+$3,137
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.27
2 BR1.54
3 BR1.74
4 BR1.82
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
- --