ZIP Investment Score
56
095130300
Purchase Price Calculator
Maximum purchase price
$496,818
Cost breakdown
+
HUD FMR$3,420
Market rent$4,380
Est. payment standard (110%)Used$3,760
-
Loan amount$397,454
Down payment$99,364
Rate6.50%
Term30 years
-
Property taxes-$497
Insurance-$175
Utilities$0
HOA$0
Management-$376
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,640(60.0% ROI)
Projected value
Return breakdown
Property appreciation+$38,201
Loan principal paid down+$14,240
Rental cash flow+$7,200
+$102,679(103.3% ROI)
Projected value
Return breakdown
Property appreciation+$65,286
Loan principal paid down+$25,393
Rental cash flow+$12,000
+$223,659(225.1% ROI)
Projected value
Return breakdown
Property appreciation+$139,151
Loan principal paid down+$60,508
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.53
1 BR1.32
2 BR0.78
3 BR0.90
4 BR0.74
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
- --