ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$606,782
Cost breakdown
+
HUD FMR$4,090
Market rent$5,190
Est. payment standard (110%)Used$4,500
-
Loan amount$485,425
Down payment$121,356
Rate6.50%
Term30 years
-
Property taxes-$607
Insurance-$175
Utilities$0
HOA$0
Management-$450
=
Calculation mode
Hold period projections
Annual appreciation rate
+$71,247(58.7% ROI)
Projected value
Return breakdown
Property appreciation+$46,656
Loan principal paid down+$17,392
Rental cash flow+$7,200
+$122,750(101.1% ROI)
Projected value
Return breakdown
Property appreciation+$79,736
Loan principal paid down+$31,014
Rental cash flow+$12,000
+$267,851(220.7% ROI)
Projected value
Return breakdown
Property appreciation+$169,950
Loan principal paid down+$73,901
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR0.82
2 BR0.79
3 BR0.89
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
- --