ZIP Investment Score
78
095130300
Purchase Price Calculator
Maximum purchase price
$533,968
Cost breakdown
+
HUD FMR$3,780
Market rent$4,140
Est. payment standard (106%)Used$4,010
-
Loan amount$427,174
Down payment$106,794
Rate6.50%
Term30 years
-
Property taxes-$534
Insurance-$175
Utilities$0
HOA$0
Management-$401
=
Calculation mode
Hold period projections
Annual appreciation rate
+$63,562(59.5% ROI)
Projected value
Return breakdown
Property appreciation+$41,057
Loan principal paid down+$15,305
Rental cash flow+$7,200
+$109,460(102.5% ROI)
Projected value
Return breakdown
Property appreciation+$70,168
Loan principal paid down+$27,292
Rental cash flow+$12,000
+$238,589(223.4% ROI)
Projected value
Return breakdown
Property appreciation+$149,556
Loan principal paid down+$65,032
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.15
1 BR1.03
2 BR0.91
3 BR1.05
4 BR1.11
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
- --