ZIP Investment Score
12
095130300
Purchase Price Calculator
Maximum purchase price
$538,426
Cost breakdown
+
HUD FMR$3,670
Market rent$4,470
Est. payment standard (110%)Used$4,040
-
Loan amount$430,741
Down payment$107,685
Rate6.50%
Term30 years
-
Property taxes-$538
Insurance-$175
Utilities$0
HOA$0
Management-$404
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,032(59.5% ROI)
Projected value
Return breakdown
Property appreciation+$41,400
Loan principal paid down+$15,432
Rental cash flow+$7,200
+$110,274(102.4% ROI)
Projected value
Return breakdown
Property appreciation+$70,754
Loan principal paid down+$27,520
Rental cash flow+$12,000
+$240,380(223.2% ROI)
Projected value
Return breakdown
Property appreciation+$150,805
Loan principal paid down+$65,575
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.13
1 BR0.92
2 BR0.82
3 BR0.85
4 BR1.29
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
- --