ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$626,100
Cost breakdown
+
HUD FMR$4,210
Market rent$4,880
Est. payment standard (110%)Used$4,630
-
Loan amount$500,880
Down payment$125,220
Rate6.50%
Term30 years
-
Property taxes-$626
Insurance-$175
Utilities$0
HOA$0
Management-$463
=
Calculation mode
Hold period projections
Annual appreciation rate
+$73,286(58.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,141
Loan principal paid down+$17,945
Rental cash flow+$7,200
+$126,276(100.8% ROI)
Projected value
Return breakdown
Property appreciation+$82,275
Loan principal paid down+$32,001
Rental cash flow+$12,000
+$275,614(220.1% ROI)
Projected value
Return breakdown
Property appreciation+$175,361
Loan principal paid down+$76,253
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.97
1 BR0.91
2 BR0.86
3 BR0.63
4 BR1.37
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
- --