ZIP Investment Score
24
095130300
Purchase Price Calculator
Maximum purchase price
$627,586
Cost breakdown
+
HUD FMR$4,220
Market rent$5,440
Est. payment standard (110%)Used$4,640
-
Loan amount$502,068
Down payment$125,517
Rate6.50%
Term30 years
-
Property taxes-$628
Insurance-$175
Utilities$0
HOA$0
Management-$464
=
Calculation mode
Hold period projections
Annual appreciation rate
+$73,443(58.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,255
Loan principal paid down+$17,988
Rental cash flow+$7,200
+$126,547(100.8% ROI)
Projected value
Return breakdown
Property appreciation+$82,470
Loan principal paid down+$32,077
Rental cash flow+$12,000
+$276,211(220.1% ROI)
Projected value
Return breakdown
Property appreciation+$175,777
Loan principal paid down+$76,434
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR0.81
2 BR0.78
3 BR0.83
4 BR0.98
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
- --