ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$80,739
Cost breakdown
+
HUD FMR$1,000
Market rentUsed$960
Est. payment standard (97%)$970
-
Loan amount$64,591
Down payment$16,148
Rate6.50%
Term30 years
-
Property taxes-$81
Insurance-$175
Utilities$0
HOA$0
Management-$96
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,722(97.4% ROI)
Projected value
Return breakdown
Property appreciation+$6,208
Loan principal paid down+$2,314
Rental cash flow+$7,200
+$26,737(165.6% ROI)
Projected value
Return breakdown
Property appreciation+$10,610
Loan principal paid down+$4,127
Rental cash flow+$12,000
+$56,447(349.6% ROI)
Projected value
Return breakdown
Property appreciation+$22,614
Loan principal paid down+$9,833
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR1.05
2 BR1.04
3 BR1.24
4 BR1.18
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
- --