ZIP Investment Score
11
095130300
Purchase Price Calculator
Maximum purchase price
$649,876
Cost breakdown
+
HUD FMR$4,350
Market rent$5,860
Est. payment standard (110%)Used$4,790
-
Loan amount$519,900
Down payment$129,975
Rate6.50%
Term30 years
-
Property taxes-$650
Insurance-$175
Utilities$0
HOA$0
Management-$479
=
Calculation mode
Hold period projections
Annual appreciation rate
+$75,796(58.3% ROI)
Projected value
Return breakdown
Property appreciation+$49,969
Loan principal paid down+$18,627
Rental cash flow+$7,200
+$130,616(100.5% ROI)
Projected value
Return breakdown
Property appreciation+$85,399
Loan principal paid down+$33,217
Rental cash flow+$12,000
+$285,169(219.4% ROI)
Projected value
Return breakdown
Property appreciation+$182,020
Loan principal paid down+$79,149
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.86
2 BR0.74
3 BR0.90
4 BR0.88
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
- --