ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$67,365
Cost breakdown
+
HUD FMR$1,020
Market rentUsed$870
Est. payment standard (90%)$920
-
Loan amount$53,892
Down payment$13,473
Rate6.50%
Term30 years
-
Property taxes-$67
Insurance-$175
Utilities$0
HOA$0
Management-$87
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,311(106.2% ROI)
Projected value
Return breakdown
Property appreciation+$5,180
Loan principal paid down+$1,931
Rental cash flow+$7,200
+$24,296(180.3% ROI)
Projected value
Return breakdown
Property appreciation+$8,852
Loan principal paid down+$3,443
Rental cash flow+$12,000
+$51,072(379.1% ROI)
Projected value
Return breakdown
Property appreciation+$18,868
Loan principal paid down+$8,204
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.89
1 BR0.99
2 BR1.17
3 BR1.35
4 BR1.36
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
- --