ZIP Investment Score
103
095130300
Purchase Price Calculator
Maximum purchase price
$77,767
Cost breakdown
+
HUD FMR$920
Market rent$950
Est. payment standard (102%)Used$940
-
Loan amount$62,214
Down payment$15,553
Rate6.50%
Term30 years
-
Property taxes-$78
Insurance-$175
Utilities$0
HOA$0
Management-$94
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,409(99.1% ROI)
Projected value
Return breakdown
Property appreciation+$5,980
Loan principal paid down+$2,229
Rental cash flow+$7,200
+$26,194(168.4% ROI)
Projected value
Return breakdown
Property appreciation+$10,219
Loan principal paid down+$3,975
Rental cash flow+$12,000
+$55,253(355.2% ROI)
Projected value
Return breakdown
Property appreciation+$21,781
Loan principal paid down+$9,471
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.67
1 BR0.82
2 BR0.97
3 BR0.98
4 BR0.93
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
- --