ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$584,492
Cost breakdown
+
HUD FMR$4,010
Market rent$4,530
Est. payment standard (108%)Used$4,350
-
Loan amount$467,593
Down payment$116,898
Rate6.50%
Term30 years
-
Property taxes-$584
Insurance-$175
Utilities$0
HOA$0
Management-$435
=
Calculation mode
Hold period projections
Annual appreciation rate
+$68,895(58.9% ROI)
Projected value
Return breakdown
Property appreciation+$44,942
Loan principal paid down+$16,753
Rental cash flow+$7,200
+$118,682(101.5% ROI)
Projected value
Return breakdown
Property appreciation+$76,807
Loan principal paid down+$29,875
Rental cash flow+$12,000
+$258,893(221.5% ROI)
Projected value
Return breakdown
Property appreciation+$163,707
Loan principal paid down+$71,186
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.26
1 BR1.25
2 BR0.89
3 BR0.84
4 BR0.74
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
- --