ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$652,848
Cost breakdown
+
HUD FMR$4,460
Market rent$5,000
Est. payment standard (108%)Used$4,810
-
Loan amount$522,278
Down payment$130,570
Rate6.50%
Term30 years
-
Property taxes-$653
Insurance-$175
Utilities$0
HOA$0
Management-$481
=
Calculation mode
Hold period projections
Annual appreciation rate
+$76,110(58.3% ROI)
Projected value
Return breakdown
Property appreciation+$50,198
Loan principal paid down+$18,712
Rental cash flow+$7,200
+$131,158(100.5% ROI)
Projected value
Return breakdown
Property appreciation+$85,790
Loan principal paid down+$33,368
Rental cash flow+$12,000
+$286,363(219.3% ROI)
Projected value
Return breakdown
Property appreciation+$182,853
Loan principal paid down+$79,511
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.98
1 BR0.92
2 BR0.89
3 BR0.88
4 BR0.57
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
- --