ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$61,421
Cost breakdown
+
HUD FMR$1,040
Market rentUsed$830
Est. payment standard (90%)$940
-
Loan amount$49,137
Down payment$12,284
Rate6.50%
Term30 years
-
Property taxes-$61
Insurance-$175
Utilities$0
HOA$0
Management-$83
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,683(111.4% ROI)
Projected value
Return breakdown
Property appreciation+$4,723
Loan principal paid down+$1,760
Rental cash flow+$7,200
+$23,211(188.9% ROI)
Projected value
Return breakdown
Property appreciation+$8,071
Loan principal paid down+$3,139
Rental cash flow+$12,000
+$48,684(396.3% ROI)
Projected value
Return breakdown
Property appreciation+$17,203
Loan principal paid down+$7,481
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR1.10
2 BR1.25
3 BR1.57
4 BR1.66
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
- --