ZIP Investment Score
18
095130300
Purchase Price Calculator
Maximum purchase price
$612,726
Cost breakdown
+
HUD FMR$4,130
Market rent$5,760
Est. payment standard (110%)Used$4,540
-
Loan amount$490,181
Down payment$122,545
Rate6.50%
Term30 years
-
Property taxes-$613
Insurance-$175
Utilities$0
HOA$0
Management-$454
=
Calculation mode
Hold period projections
Annual appreciation rate
+$71,875(58.7% ROI)
Projected value
Return breakdown
Property appreciation+$47,113
Loan principal paid down+$17,562
Rental cash flow+$7,200
+$123,835(101.1% ROI)
Projected value
Return breakdown
Property appreciation+$80,517
Loan principal paid down+$31,318
Rental cash flow+$12,000
+$270,239(220.5% ROI)
Projected value
Return breakdown
Property appreciation+$171,615
Loan principal paid down+$74,624
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.21
1 BR0.96
2 BR0.72
3 BR0.67
4 BR0.58
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
- --