ZIP Investment Score
30
095130300
Purchase Price Calculator
Maximum purchase price
$642,446
Cost breakdown
+
HUD FMR$4,460
Market rent$4,890
Est. payment standard (106%)Used$4,740
-
Loan amount$513,956
Down payment$128,489
Rate6.50%
Term30 years
-
Property taxes-$642
Insurance-$175
Utilities$0
HOA$0
Management-$474
=
Calculation mode
Hold period projections
Annual appreciation rate
+$75,012(58.4% ROI)
Projected value
Return breakdown
Property appreciation+$49,398
Loan principal paid down+$18,414
Rental cash flow+$7,200
+$129,259(100.6% ROI)
Projected value
Return breakdown
Property appreciation+$84,423
Loan principal paid down+$32,837
Rental cash flow+$12,000
+$282,183(219.6% ROI)
Projected value
Return breakdown
Property appreciation+$179,939
Loan principal paid down+$78,244
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.11
1 BR1.02
2 BR0.91
3 BR1.13
4 BR0.91
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
- --