ZIP Investment Score
24
095130300
Purchase Price Calculator
Maximum purchase price
$539,912
Cost breakdown
+
HUD FMR$3,680
Market rent$9,720
Est. payment standard (110%)Used$4,050
-
Loan amount$431,929
Down payment$107,982
Rate6.50%
Term30 years
-
Property taxes-$540
Insurance-$175
Utilities$0
HOA$0
Management-$405
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,189(59.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,514
Loan principal paid down+$15,475
Rental cash flow+$7,200
+$110,545(102.4% ROI)
Projected value
Return breakdown
Property appreciation+$70,949
Loan principal paid down+$27,596
Rental cash flow+$12,000
+$240,977(223.2% ROI)
Projected value
Return breakdown
Property appreciation+$151,221
Loan principal paid down+$65,756
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.58
1 BR0.47
2 BR0.38
3 BR0.35
4 BR0.35
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
- --