ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$611,240
Cost breakdown
+
HUD FMR$4,450
Market rent$4,580
Est. payment standard (102%)Used$4,530
-
Loan amount$488,992
Down payment$122,248
Rate6.50%
Term30 years
-
Property taxes-$611
Insurance-$175
Utilities$0
HOA$0
Management-$453
=
Calculation mode
Hold period projections
Annual appreciation rate
+$71,718(58.7% ROI)
Projected value
Return breakdown
Property appreciation+$46,999
Loan principal paid down+$17,519
Rental cash flow+$7,200
+$123,564(101.1% ROI)
Projected value
Return breakdown
Property appreciation+$80,322
Loan principal paid down+$31,242
Rental cash flow+$12,000
+$269,642(220.6% ROI)
Projected value
Return breakdown
Property appreciation+$171,199
Loan principal paid down+$74,443
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.47
1 BR1.05
2 BR0.97
3 BR1.06
4 BR0.94
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
- --