ZIP Investment Score
34
095130300
Purchase Price Calculator
Maximum purchase price
$22,785
Cost breakdown
+
HUD FMR$1,010
Market rentUsed$570
Est. payment standard (90%)$910
-
Loan amount$18,228
Down payment$4,557
Rate6.50%
Term30 years
-
Property taxes-$23
Insurance-$175
Utilities$0
HOA$0
Management-$57
=
Calculation mode
Hold period projections
Annual appreciation rate
+$9,605(210.8% ROI)
Projected value
Return breakdown
Property appreciation+$1,752
Loan principal paid down+$653
Rental cash flow+$7,200
+$16,159(354.6% ROI)
Projected value
Return breakdown
Property appreciation+$2,994
Loan principal paid down+$1,165
Rental cash flow+$12,000
+$33,157(727.6% ROI)
Projected value
Return breakdown
Property appreciation+$6,382
Loan principal paid down+$2,775
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.30
1 BR1.38
2 BR1.77
3 BR2.25
4 BR2.96
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
- --