ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$59,935
Cost breakdown
+
HUD FMR$930
Market rentUsed$820
Est. payment standard (92%)$860
-
Loan amount$47,948
Down payment$11,987
Rate6.50%
Term30 years
-
Property taxes-$60
Insurance-$175
Utilities$0
HOA$0
Management-$82
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,526(112.8% ROI)
Projected value
Return breakdown
Property appreciation+$4,608
Loan principal paid down+$1,718
Rental cash flow+$7,200
+$22,939(191.4% ROI)
Projected value
Return breakdown
Property appreciation+$7,876
Loan principal paid down+$3,063
Rental cash flow+$12,000
+$48,086(401.2% ROI)
Projected value
Return breakdown
Property appreciation+$16,787
Loan principal paid down+$7,300
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR0.92
2 BR1.13
3 BR1.34
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
- --