ZIP Investment Score
28
095130300
Purchase Price Calculator
Maximum purchase price
$596,380
Cost breakdown
+
HUD FMR$4,030
Market rent$4,830
Est. payment standard (110%)Used$4,430
-
Loan amount$477,104
Down payment$119,276
Rate6.50%
Term30 years
-
Property taxes-$596
Insurance-$175
Utilities$0
HOA$0
Management-$443
=
Calculation mode
Hold period projections
Annual appreciation rate
+$70,149(58.8% ROI)
Projected value
Return breakdown
Property appreciation+$45,856
Loan principal paid down+$17,093
Rental cash flow+$7,200
+$120,851(101.3% ROI)
Projected value
Return breakdown
Property appreciation+$78,369
Loan principal paid down+$30,482
Rental cash flow+$12,000
+$263,670(221.1% ROI)
Projected value
Return breakdown
Property appreciation+$167,037
Loan principal paid down+$72,634
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.01
1 BR0.86
2 BR0.83
3 BR0.98
4 BR1.10
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
- --