ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$562,202
Cost breakdown
+
HUD FMR$3,820
Market rent$5,600
Est. payment standard (110%)Used$4,200
-
Loan amount$449,761
Down payment$112,440
Rate6.50%
Term30 years
-
Property taxes-$562
Insurance-$175
Utilities$0
HOA$0
Management-$420
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,542(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$43,228
Loan principal paid down+$16,114
Rental cash flow+$7,200
+$114,613(101.9% ROI)
Projected value
Return breakdown
Property appreciation+$73,878
Loan principal paid down+$28,735
Rental cash flow+$12,000
+$249,935(222.3% ROI)
Projected value
Return breakdown
Property appreciation+$157,464
Loan principal paid down+$68,471
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.92
1 BR0.73
2 BR0.68
3 BR0.67
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
- --