ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$508,706
Cost breakdown
+
HUD FMR$3,490
Market rent$4,060
Est. payment standard (110%)Used$3,840
-
Loan amount$406,965
Down payment$101,741
Rate6.50%
Term30 years
-
Property taxes-$509
Insurance-$175
Utilities$0
HOA$0
Management-$384
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,895(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$39,115
Loan principal paid down+$14,581
Rental cash flow+$7,200
+$104,849(103.1% ROI)
Projected value
Return breakdown
Property appreciation+$66,848
Loan principal paid down+$26,001
Rental cash flow+$12,000
+$228,436(224.5% ROI)
Projected value
Return breakdown
Property appreciation+$142,481
Loan principal paid down+$61,956
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.33
1 BR1.35
2 BR0.86
3 BR0.81
4 BR0.84
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
- --