ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$525,052
Cost breakdown
+
HUD FMR$4,090
Market rentUsed$3,950
Est. payment standard (98%)$4,000
-
Loan amount$420,042
Down payment$105,010
Rate6.50%
Term30 years
-
Property taxes-$525
Insurance-$175
Utilities$0
HOA$0
Management-$395
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,621(59.6% ROI)
Projected value
Return breakdown
Property appreciation+$40,372
Loan principal paid down+$15,049
Rental cash flow+$7,200
+$107,833(102.7% ROI)
Projected value
Return breakdown
Property appreciation+$68,996
Loan principal paid down+$26,837
Rental cash flow+$12,000
+$235,006(223.8% ROI)
Projected value
Return breakdown
Property appreciation+$147,059
Loan principal paid down+$63,947
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.03
2 BR1.04
3 BR0.96
4 BR0.84
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
- --