ZIP Investment Score
96
095130300
Purchase Price Calculator
Maximum purchase price
$556,258
Cost breakdown
+
HUD FMR$3,980
Market rent$4,250
Est. payment standard (104%)Used$4,160
-
Loan amount$445,006
Down payment$111,252
Rate6.50%
Term30 years
-
Property taxes-$556
Insurance-$175
Utilities$0
HOA$0
Management-$416
=
Calculation mode
Hold period projections
Annual appreciation rate
+$65,915(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$42,771
Loan principal paid down+$15,943
Rental cash flow+$7,200
+$113,528(102.0% ROI)
Projected value
Return breakdown
Property appreciation+$73,097
Loan principal paid down+$28,432
Rental cash flow+$12,000
+$247,546(222.5% ROI)
Projected value
Return breakdown
Property appreciation+$155,799
Loan principal paid down+$67,747
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.50
1 BR1.27
2 BR0.94
3 BR0.83
4 BR0.86
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
- --