ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$58,449
Cost breakdown
+
HUD FMR$960
Market rentUsed$810
Est. payment standard (90%)$860
-
Loan amount$46,759
Down payment$11,690
Rate6.50%
Term30 years
-
Property taxes-$58
Insurance-$175
Utilities$0
HOA$0
Management-$81
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,369(114.4% ROI)
Projected value
Return breakdown
Property appreciation+$4,494
Loan principal paid down+$1,675
Rental cash flow+$7,200
+$22,668(193.9% ROI)
Projected value
Return breakdown
Property appreciation+$7,681
Loan principal paid down+$2,987
Rental cash flow+$12,000
+$47,489(406.2% ROI)
Projected value
Return breakdown
Property appreciation+$16,371
Loan principal paid down+$7,119
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.02
1 BR1.12
2 BR1.19
3 BR1.37
4 BR1.72
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
- --