ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$666,222
Cost breakdown
+
HUD FMR$4,450
Market rent$5,150
Est. payment standard (110%)Used$4,900
-
Loan amount$532,977
Down payment$133,244
Rate6.50%
Term30 years
-
Property taxes-$666
Insurance-$175
Utilities$0
HOA$0
Management-$490
=
Calculation mode
Hold period projections
Annual appreciation rate
+$77,521(58.2% ROI)
Projected value
Return breakdown
Property appreciation+$51,226
Loan principal paid down+$19,095
Rental cash flow+$7,200
+$133,599(100.3% ROI)
Projected value
Return breakdown
Property appreciation+$87,547
Loan principal paid down+$34,052
Rental cash flow+$12,000
+$291,738(218.9% ROI)
Projected value
Return breakdown
Property appreciation+$186,598
Loan principal paid down+$81,140
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.92
2 BR0.86
3 BR0.87
4 BR0.59
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
- --