ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$621,642
Cost breakdown
+
HUD FMR$4,180
Market rent$5,650
Est. payment standard (110%)Used$4,600
-
Loan amount$497,313
Down payment$124,328
Rate6.50%
Term30 years
-
Property taxes-$622
Insurance-$175
Utilities$0
HOA$0
Management-$460
=
Calculation mode
Hold period projections
Annual appreciation rate
+$72,816(58.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,798
Loan principal paid down+$17,818
Rental cash flow+$7,200
+$125,462(100.9% ROI)
Projected value
Return breakdown
Property appreciation+$81,689
Loan principal paid down+$31,773
Rental cash flow+$12,000
+$273,823(220.2% ROI)
Projected value
Return breakdown
Property appreciation+$174,112
Loan principal paid down+$75,710
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.82
2 BR0.74
3 BR0.95
4 BR0.99
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
- --