ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$68,851
Cost breakdown
+
HUD FMR$1,150
Market rentUsed$880
Est. payment standard (90%)$1,040
-
Loan amount$55,081
Down payment$13,770
Rate6.50%
Term30 years
-
Property taxes-$69
Insurance-$175
Utilities$0
HOA$0
Management-$88
=
Calculation mode
Hold period projections
Annual appreciation rate
+$14,467(105.1% ROI)
Projected value
Return breakdown
Property appreciation+$5,294
Loan principal paid down+$1,973
Rental cash flow+$7,200
+$24,567(178.4% ROI)
Projected value
Return breakdown
Property appreciation+$9,048
Loan principal paid down+$3,519
Rental cash flow+$12,000
+$51,670(375.2% ROI)
Projected value
Return breakdown
Property appreciation+$19,284
Loan principal paid down+$8,385
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.23
2 BR1.31
3 BR1.28
4 BR1.37
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
- --