ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$64,393
Cost breakdown
+
HUD FMR$1,060
Market rentUsed$850
Est. payment standard (90%)$950
-
Loan amount$51,515
Down payment$12,879
Rate6.50%
Term30 years
-
Property taxes-$64
Insurance-$175
Utilities$0
HOA$0
Management-$85
=
Calculation mode
Hold period projections
Annual appreciation rate
+$13,997(108.7% ROI)
Projected value
Return breakdown
Property appreciation+$4,951
Loan principal paid down+$1,846
Rental cash flow+$7,200
+$23,753(184.4% ROI)
Projected value
Return breakdown
Property appreciation+$8,462
Loan principal paid down+$3,291
Rental cash flow+$12,000
+$49,878(387.3% ROI)
Projected value
Return breakdown
Property appreciation+$18,036
Loan principal paid down+$7,843
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.19
1 BR1.19
2 BR1.25
3 BR1.16
4 BR1.17
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
- --