ZIP Investment Score
117
095130300
Purchase Price Calculator
Maximum purchase price
$106,001
Cost breakdown
+
HUD FMR$1,160
Market rentUsed$1,130
Est. payment standard (98%)$1,140
-
Loan amount$84,801
Down payment$21,200
Rate6.50%
Term30 years
-
Property taxes-$106
Insurance-$175
Utilities$0
HOA$0
Management-$113
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,389(86.7% ROI)
Projected value
Return breakdown
Property appreciation+$8,150
Loan principal paid down+$3,038
Rental cash flow+$7,200
+$31,347(147.9% ROI)
Projected value
Return breakdown
Property appreciation+$13,929
Loan principal paid down+$5,418
Rental cash flow+$12,000
+$66,599(314.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,689
Loan principal paid down+$12,910
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.06
1 BR0.83
2 BR1.03
3 BR1.07
4 BR0.91
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
- --