ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$536,940
Cost breakdown
+
HUD FMR$3,920
Market rent$4,090
Est. payment standard (103%)Used$4,030
-
Loan amount$429,552
Down payment$107,388
Rate6.50%
Term30 years
-
Property taxes-$537
Insurance-$175
Utilities$0
HOA$0
Management-$403
=
Calculation mode
Hold period projections
Annual appreciation rate
+$63,875(59.5% ROI)
Projected value
Return breakdown
Property appreciation+$41,286
Loan principal paid down+$15,390
Rental cash flow+$7,200
+$110,002(102.4% ROI)
Projected value
Return breakdown
Property appreciation+$70,558
Loan principal paid down+$27,444
Rental cash flow+$12,000
+$239,783(223.3% ROI)
Projected value
Return breakdown
Property appreciation+$150,389
Loan principal paid down+$65,394
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.86
1 BR1.28
2 BR0.96
3 BR1.02
4 BR0.85
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
- --