ZIP Investment Score
60
095130300
Purchase Price Calculator
Maximum purchase price
$55,477
Cost breakdown
+
HUD FMR$940
Market rentUsed$790
Est. payment standard (90%)$850
-
Loan amount$44,382
Down payment$11,095
Rate6.50%
Term30 years
-
Property taxes-$55
Insurance-$175
Utilities$0
HOA$0
Management-$79
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,056(117.7% ROI)
Projected value
Return breakdown
Property appreciation+$4,266
Loan principal paid down+$1,590
Rental cash flow+$7,200
+$22,126(199.4% ROI)
Projected value
Return breakdown
Property appreciation+$7,290
Loan principal paid down+$2,836
Rental cash flow+$12,000
+$46,295(417.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,538
Loan principal paid down+$6,757
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR1.01
2 BR1.19
3 BR1.61
4 BR1.52
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
- --