ZIP Investment Score
90
095130300
Purchase Price Calculator
Maximum purchase price
$45,075
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$720
Est. payment standard (90%)$900
-
Loan amount$36,060
Down payment$9,015
Rate6.50%
Term30 years
-
Property taxes-$45
Insurance-$175
Utilities$0
HOA$0
Management-$72
=
Calculation mode
Hold period projections
Annual appreciation rate
+$11,958(132.6% ROI)
Projected value
Return breakdown
Property appreciation+$3,466
Loan principal paid down+$1,292
Rental cash flow+$7,200
+$20,227(224.4% ROI)
Projected value
Return breakdown
Property appreciation+$5,923
Loan principal paid down+$2,304
Rental cash flow+$12,000
+$42,115(467.2% ROI)
Projected value
Return breakdown
Property appreciation+$12,625
Loan principal paid down+$5,490
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR1.23
2 BR1.39
3 BR1.34
4 BR1.30
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
- --