ZIP Investment Score
95
095130300
Purchase Price Calculator
Maximum purchase price
$98,571
Cost breakdown
+
HUD FMR$1,000
Market rent$1,130
Est. payment standard (108%)Used$1,080
-
Loan amount$78,857
Down payment$19,714
Rate6.50%
Term30 years
-
Property taxes-$99
Insurance-$175
Utilities$0
HOA$0
Management-$108
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,604(89.3% ROI)
Projected value
Return breakdown
Property appreciation+$7,579
Loan principal paid down+$2,825
Rental cash flow+$7,200
+$29,991(152.1% ROI)
Projected value
Return breakdown
Property appreciation+$12,953
Loan principal paid down+$5,038
Rental cash flow+$12,000
+$63,613(322.7% ROI)
Projected value
Return breakdown
Property appreciation+$27,608
Loan principal paid down+$12,005
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.85
1 BR0.82
2 BR0.88
3 BR1.06
4 BR1.17
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
- --