ZIP Investment Score
56
095130300
Purchase Price Calculator
Maximum purchase price
$65,879
Cost breakdown
+
HUD FMR$1,040
Market rentUsed$860
Est. payment standard (90%)$940
-
Loan amount$52,703
Down payment$13,176
Rate6.50%
Term30 years
-
Property taxes-$66
Insurance-$175
Utilities$0
HOA$0
Management-$86
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,154(107.4% ROI)
Projected value
Return breakdown
Property appreciation+$5,065
Loan principal paid down+$1,888
Rental cash flow+$7,200
+$24,024(182.3% ROI)
Projected value
Return breakdown
Property appreciation+$8,657
Loan principal paid down+$3,367
Rental cash flow+$12,000
+$50,475(383.1% ROI)
Projected value
Return breakdown
Property appreciation+$18,452
Loan principal paid down+$8,023
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.22
1 BR1.16
2 BR1.21
3 BR1.17
4 BR1.37
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
- --