ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$101,543
Cost breakdown
+
HUD FMR$1,200
Market rentUsed$1,100
Est. payment standard (95%)$1,140
-
Loan amount$81,234
Down payment$20,309
Rate6.50%
Term30 years
-
Property taxes-$102
Insurance-$175
Utilities$0
HOA$0
Management-$110
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,918(88.2% ROI)
Projected value
Return breakdown
Property appreciation+$7,808
Loan principal paid down+$2,910
Rental cash flow+$7,200
+$30,534(150.3% ROI)
Projected value
Return breakdown
Property appreciation+$13,344
Loan principal paid down+$5,190
Rental cash flow+$12,000
+$64,808(319.1% ROI)
Projected value
Return breakdown
Property appreciation+$28,441
Loan principal paid down+$12,367
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR0.97
2 BR1.09
3 BR1.24
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
- --