ZIP Investment Score
109
095130300
Purchase Price Calculator
Maximum purchase price
$107,487
Cost breakdown
+
HUD FMR$1,170
Market rentUsed$1,140
Est. payment standard (98%)$1,150
-
Loan amount$85,990
Down payment$21,497
Rate6.50%
Term30 years
-
Property taxes-$107
Insurance-$175
Utilities$0
HOA$0
Management-$114
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,546(86.3% ROI)
Projected value
Return breakdown
Property appreciation+$8,265
Loan principal paid down+$3,081
Rental cash flow+$7,200
+$31,619(147.1% ROI)
Projected value
Return breakdown
Property appreciation+$14,125
Loan principal paid down+$5,494
Rental cash flow+$12,000
+$67,196(312.6% ROI)
Projected value
Return breakdown
Property appreciation+$30,105
Loan principal paid down+$13,091
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR1.00
2 BR1.03
3 BR1.01
4 BR0.94
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
- --