ZIP Investment Score
112
095130300
Purchase Price Calculator
Maximum purchase price
$92,627
Cost breakdown
+
HUD FMR$1,140
Market rentUsed$1,040
Est. payment standard (94%)$1,080
-
Loan amount$74,102
Down payment$18,525
Rate6.50%
Term30 years
-
Property taxes-$93
Insurance-$175
Utilities$0
HOA$0
Management-$104
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,977(91.6% ROI)
Projected value
Return breakdown
Property appreciation+$7,122
Loan principal paid down+$2,655
Rental cash flow+$7,200
+$28,906(156.0% ROI)
Projected value
Return breakdown
Property appreciation+$12,172
Loan principal paid down+$4,734
Rental cash flow+$12,000
+$61,225(330.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,943
Loan principal paid down+$11,281
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR0.98
2 BR1.10
3 BR1.25
4 BR1.14
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
- --