ZIP Investment Score
19
095130300
Purchase Price Calculator
Maximum purchase price
$615,698
Cost breakdown
+
HUD FMR$4,420
Market rent$4,630
Est. payment standard (103%)Used$4,560
-
Loan amount$492,558
Down payment$123,140
Rate6.50%
Term30 years
-
Property taxes-$616
Insurance-$175
Utilities$0
HOA$0
Management-$456
=
Calculation mode
Hold period projections
Annual appreciation rate
+$72,189(58.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,341
Loan principal paid down+$17,647
Rental cash flow+$7,200
+$124,377(101.0% ROI)
Projected value
Return breakdown
Property appreciation+$80,908
Loan principal paid down+$31,470
Rental cash flow+$12,000
+$271,434(220.4% ROI)
Projected value
Return breakdown
Property appreciation+$172,447
Loan principal paid down+$74,986
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR1.03
2 BR0.95
3 BR0.94
4 BR1.24
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
- --