ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$42,103
Cost breakdown
+
HUD FMR$1,040
Market rentUsed$700
Est. payment standard (90%)$940
-
Loan amount$33,683
Down payment$8,421
Rate6.50%
Term30 years
-
Property taxes-$42
Insurance-$175
Utilities$0
HOA$0
Management-$70
=
Calculation mode
Hold period projections
Annual appreciation rate
+$11,644(138.3% ROI)
Projected value
Return breakdown
Property appreciation+$3,237
Loan principal paid down+$1,207
Rental cash flow+$7,200
+$19,685(233.8% ROI)
Projected value
Return breakdown
Property appreciation+$5,533
Loan principal paid down+$2,152
Rental cash flow+$12,000
+$40,920(486.0% ROI)
Projected value
Return breakdown
Property appreciation+$11,792
Loan principal paid down+$5,128
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
2 BR1.49
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
- --