ZIP Investment Score
65
095130300
Purchase Price Calculator
Maximum purchase price
$94,113
Cost breakdown
+
HUD FMR$1,150
Market rentUsed$1,050
Est. payment standard (94%)$1,090
-
Loan amount$75,290
Down payment$18,823
Rate6.50%
Term30 years
-
Property taxes-$94
Insurance-$175
Utilities$0
HOA$0
Management-$105
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,134(91.0% ROI)
Projected value
Return breakdown
Property appreciation+$7,236
Loan principal paid down+$2,697
Rental cash flow+$7,200
+$29,178(155.0% ROI)
Projected value
Return breakdown
Property appreciation+$12,367
Loan principal paid down+$4,810
Rental cash flow+$12,000
+$61,822(328.4% ROI)
Projected value
Return breakdown
Property appreciation+$26,360
Loan principal paid down+$11,462
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR1.06
2 BR1.10
3 BR1.12
4 BR1.56
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
- --