ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$73,309
Cost breakdown
+
HUD FMR$1,100
Market rentUsed$910
Est. payment standard (90%)$990
-
Loan amount$58,647
Down payment$14,662
Rate6.50%
Term30 years
-
Property taxes-$73
Insurance-$175
Utilities$0
HOA$0
Management-$91
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,938(101.9% ROI)
Projected value
Return breakdown
Property appreciation+$5,637
Loan principal paid down+$2,101
Rental cash flow+$7,200
+$25,380(173.1% ROI)
Projected value
Return breakdown
Property appreciation+$9,633
Loan principal paid down+$3,747
Rental cash flow+$12,000
+$53,461(364.6% ROI)
Projected value
Return breakdown
Property appreciation+$20,533
Loan principal paid down+$8,928
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR1.04
2 BR1.21
3 BR1.41
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
- --