ZIP Investment Score
122
095130300
Purchase Price Calculator
Maximum purchase price
$91,141
Cost breakdown
+
HUD FMR$1,170
Market rentUsed$1,030
Est. payment standard (92%)$1,080
-
Loan amount$72,913
Down payment$18,228
Rate6.50%
Term30 years
-
Property taxes-$91
Insurance-$175
Utilities$0
HOA$0
Management-$103
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,820(92.3% ROI)
Projected value
Return breakdown
Property appreciation+$7,008
Loan principal paid down+$2,612
Rental cash flow+$7,200
+$28,635(157.1% ROI)
Projected value
Return breakdown
Property appreciation+$11,977
Loan principal paid down+$4,658
Rental cash flow+$12,000
+$60,627(332.6% ROI)
Projected value
Return breakdown
Property appreciation+$25,527
Loan principal paid down+$11,100
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.01
1 BR0.95
2 BR1.14
3 BR1.16
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
- --