ZIP Investment Score
155
095130300
Purchase Price Calculator
Maximum purchase price
$70,337
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$890
Est. payment standard (93%)$930
-
Loan amount$56,270
Down payment$14,067
Rate6.50%
Term30 years
-
Property taxes-$70
Insurance-$175
Utilities$0
HOA$0
Management-$89
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,624(104.0% ROI)
Projected value
Return breakdown
Property appreciation+$5,408
Loan principal paid down+$2,016
Rental cash flow+$7,200
+$24,838(176.6% ROI)
Projected value
Return breakdown
Property appreciation+$9,243
Loan principal paid down+$3,595
Rental cash flow+$12,000
+$52,267(371.5% ROI)
Projected value
Return breakdown
Property appreciation+$19,700
Loan principal paid down+$8,566
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.93
1 BR0.89
2 BR1.12
3 BR1.13
4 BR0.96
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
- --