ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$52,505
Cost breakdown
+
HUD FMR$1,030
Market rentUsed$770
Est. payment standard (90%)$930
-
Loan amount$42,004
Down payment$10,501
Rate6.50%
Term30 years
-
Property taxes-$53
Insurance-$175
Utilities$0
HOA$0
Management-$77
=
Calculation mode
Hold period projections
Annual appreciation rate
+$12,742(121.3% ROI)
Projected value
Return breakdown
Property appreciation+$4,037
Loan principal paid down+$1,505
Rental cash flow+$7,200
+$21,583(205.5% ROI)
Projected value
Return breakdown
Property appreciation+$6,900
Loan principal paid down+$2,684
Rental cash flow+$12,000
+$45,101(429.5% ROI)
Projected value
Return breakdown
Property appreciation+$14,706
Loan principal paid down+$6,395
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.32
1 BR1.24
2 BR1.34
3 BR1.55
4 BR1.80
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
- --