ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$574,090
Cost breakdown
+
HUD FMR$4,160
Market rent$4,350
Est. payment standard (103%)Used$4,280
-
Loan amount$459,272
Down payment$114,818
Rate6.50%
Term30 years
-
Property taxes-$574
Insurance-$175
Utilities$0
HOA$0
Management-$428
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,797(59.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,142
Loan principal paid down+$16,455
Rental cash flow+$7,200
+$116,783(101.7% ROI)
Projected value
Return breakdown
Property appreciation+$75,440
Loan principal paid down+$29,343
Rental cash flow+$12,000
+$254,713(221.8% ROI)
Projected value
Return breakdown
Property appreciation+$160,794
Loan principal paid down+$69,919
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR1.03
2 BR0.96
3 BR1.15
4 BR0.91
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
- --