ZIP Investment Score
66
095130300
Purchase Price Calculator
Maximum purchase price
$600,838
Cost breakdown
+
HUD FMR$4,050
Market rent$4,720
Est. payment standard (110%)Used$4,460
-
Loan amount$480,670
Down payment$120,168
Rate6.50%
Term30 years
-
Property taxes-$601
Insurance-$175
Utilities$0
HOA$0
Management-$446
=
Calculation mode
Hold period projections
Annual appreciation rate
+$70,620(58.8% ROI)
Projected value
Return breakdown
Property appreciation+$46,199
Loan principal paid down+$17,221
Rental cash flow+$7,200
+$121,665(101.2% ROI)
Projected value
Return breakdown
Property appreciation+$78,955
Loan principal paid down+$30,710
Rental cash flow+$12,000
+$265,462(220.9% ROI)
Projected value
Return breakdown
Property appreciation+$168,285
Loan principal paid down+$73,177
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.06
1 BR0.86
2 BR0.86
3 BR1.05
4 BR1.19
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
- --