ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$46,561
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$730
Est. payment standard (90%)$900
-
Loan amount$37,249
Down payment$9,312
Rate6.50%
Term30 years
-
Property taxes-$47
Insurance-$175
Utilities$0
HOA$0
Management-$73
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,115(130.1% ROI)
Projected value
Return breakdown
Property appreciation+$3,580
Loan principal paid down+$1,335
Rental cash flow+$7,200
+$20,498(220.1% ROI)
Projected value
Return breakdown
Property appreciation+$6,119
Loan principal paid down+$2,380
Rental cash flow+$12,000
+$42,712(458.7% ROI)
Projected value
Return breakdown
Property appreciation+$13,041
Loan principal paid down+$5,671
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.36
1 BR1.28
2 BR1.37
3 BR1.75
4 BR1.75
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
- --