ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$654,334
Cost breakdown
+
HUD FMR$4,380
Market rent$5,530
Est. payment standard (110%)Used$4,820
-
Loan amount$523,467
Down payment$130,867
Rate6.50%
Term30 years
-
Property taxes-$654
Insurance-$175
Utilities$0
HOA$0
Management-$482
=
Calculation mode
Hold period projections
Annual appreciation rate
+$76,267(58.3% ROI)
Projected value
Return breakdown
Property appreciation+$50,312
Loan principal paid down+$18,755
Rental cash flow+$7,200
+$131,429(100.4% ROI)
Projected value
Return breakdown
Property appreciation+$85,985
Loan principal paid down+$33,444
Rental cash flow+$12,000
+$286,961(219.3% ROI)
Projected value
Return breakdown
Property appreciation+$183,269
Loan principal paid down+$79,692
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR0.85
2 BR0.79
3 BR0.84
4 BR0.87
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
- --