ZIP Investment Score
27
095130300
Purchase Price Calculator
Maximum purchase price
$667,708
Cost breakdown
+
HUD FMR$4,460
Market rent$8,020
Est. payment standard (110%)Used$4,910
-
Loan amount$534,166
Down payment$133,542
Rate6.50%
Term30 years
-
Property taxes-$668
Insurance-$175
Utilities$0
HOA$0
Management-$491
=
Calculation mode
Hold period projections
Annual appreciation rate
+$77,678(58.2% ROI)
Projected value
Return breakdown
Property appreciation+$51,340
Loan principal paid down+$19,138
Rental cash flow+$7,200
+$133,870(100.2% ROI)
Projected value
Return breakdown
Property appreciation+$87,742
Loan principal paid down+$34,128
Rental cash flow+$12,000
+$292,335(218.9% ROI)
Projected value
Return breakdown
Property appreciation+$187,015
Loan principal paid down+$81,321
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.98
1 BR0.69
2 BR0.56
3 BR0.48
4 BR0.57
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
- --