ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$541,398
Cost breakdown
+
HUD FMR$4,030
Market rent$4,070
Est. payment standard (101%)Used$4,060
-
Loan amount$433,118
Down payment$108,280
Rate6.50%
Term30 years
-
Property taxes-$541
Insurance-$175
Utilities$0
HOA$0
Management-$406
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,346(59.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,628
Loan principal paid down+$15,518
Rental cash flow+$7,200
+$110,816(102.3% ROI)
Projected value
Return breakdown
Property appreciation+$71,144
Loan principal paid down+$27,672
Rental cash flow+$12,000
+$241,575(223.1% ROI)
Projected value
Return breakdown
Property appreciation+$151,637
Loan principal paid down+$65,937
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR1.17
2 BR0.99
3 BR1.06
4 BR0.88
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
- --