ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$76,281
Cost breakdown
+
HUD FMR$1,010
Market rentUsed$930
Est. payment standard (95%)$960
-
Loan amount$61,025
Down payment$15,256
Rate6.50%
Term30 years
-
Property taxes-$76
Insurance-$175
Utilities$0
HOA$0
Management-$93
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,252(100.0% ROI)
Projected value
Return breakdown
Property appreciation+$5,865
Loan principal paid down+$2,186
Rental cash flow+$7,200
+$25,923(169.9% ROI)
Projected value
Return breakdown
Property appreciation+$10,024
Loan principal paid down+$3,899
Rental cash flow+$12,000
+$54,656(358.3% ROI)
Projected value
Return breakdown
Property appreciation+$21,365
Loan principal paid down+$9,290
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.80
1 BR0.88
2 BR1.09
3 BR1.25
4 BR1.28
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
- --