ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$125,319
Cost breakdown
+
HUD FMR$1,830
Market rentUsed$1,260
Est. payment standard (90%)$1,650
-
Loan amount$100,255
Down payment$25,064
Rate6.50%
Term30 years
-
Property taxes-$125
Insurance-$175
Utilities$0
HOA$0
Management-$126
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,428(81.5% ROI)
Projected value
Return breakdown
Property appreciation+$9,636
Loan principal paid down+$3,592
Rental cash flow+$7,200
+$34,873(139.1% ROI)
Projected value
Return breakdown
Property appreciation+$16,468
Loan principal paid down+$6,405
Rental cash flow+$12,000
+$74,363(296.7% ROI)
Projected value
Return breakdown
Property appreciation+$35,100
Loan principal paid down+$15,263
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.66
1 BR1.67
2 BR1.45
3 BR1.50
4 BR1.78
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
- --