ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$588,950
Cost breakdown
+
HUD FMR$4,190
Market rent$4,480
Est. payment standard (104%)Used$4,380
-
Loan amount$471,160
Down payment$117,790
Rate6.50%
Term30 years
-
Property taxes-$589
Insurance-$175
Utilities$0
HOA$0
Management-$438
=
Calculation mode
Hold period projections
Annual appreciation rate
+$69,365(58.9% ROI)
Projected value
Return breakdown
Property appreciation+$45,285
Loan principal paid down+$16,881
Rental cash flow+$7,200
+$119,495(101.4% ROI)
Projected value
Return breakdown
Property appreciation+$77,393
Loan principal paid down+$30,103
Rental cash flow+$12,000
+$260,684(221.3% ROI)
Projected value
Return breakdown
Property appreciation+$164,956
Loan principal paid down+$71,729
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.28
1 BR1.11
2 BR0.94
3 BR0.91
4 BR1.05
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
- --