ZIP Investment Score
11
095130300
Purchase Price Calculator
Maximum purchase price
$629,072
Cost breakdown
+
HUD FMR$4,460
Market rent$4,750
Est. payment standard (104%)Used$4,650
-
Loan amount$503,257
Down payment$125,814
Rate6.50%
Term30 years
-
Property taxes-$629
Insurance-$175
Utilities$0
HOA$0
Management-$465
=
Calculation mode
Hold period projections
Annual appreciation rate
+$73,600(58.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,370
Loan principal paid down+$18,030
Rental cash flow+$7,200
+$126,818(100.8% ROI)
Projected value
Return breakdown
Property appreciation+$82,665
Loan principal paid down+$32,153
Rental cash flow+$12,000
+$276,808(220.0% ROI)
Projected value
Return breakdown
Property appreciation+$176,193
Loan principal paid down+$76,615
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.10
1 BR0.94
2 BR0.94
3 BR1.17
4 BR1.62
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
- --