ZIP Investment Score
120
095130300
Purchase Price Calculator
Maximum purchase price
$88,169
Cost breakdown
+
HUD FMR$1,120
Market rentUsed$1,010
Est. payment standard (94%)$1,050
-
Loan amount$70,535
Down payment$17,634
Rate6.50%
Term30 years
-
Property taxes-$88
Insurance-$175
Utilities$0
HOA$0
Management-$101
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,506(93.6% ROI)
Projected value
Return breakdown
Property appreciation+$6,779
Loan principal paid down+$2,527
Rental cash flow+$7,200
+$28,093(159.3% ROI)
Projected value
Return breakdown
Property appreciation+$11,586
Loan principal paid down+$4,507
Rental cash flow+$12,000
+$59,433(337.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,695
Loan principal paid down+$10,738
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.85
2 BR1.11
3 BR1.07
4 BR1.04
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
- --