ZIP Investment Score
58
095130300
Purchase Price Calculator
Maximum purchase price
$502,762
Cost breakdown
+
HUD FMR$4,380
Market rentUsed$3,800
Est. payment standard (91%)$4,000
-
Loan amount$402,210
Down payment$100,552
Rate6.50%
Term30 years
-
Property taxes-$503
Insurance-$175
Utilities$0
HOA$0
Management-$380
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,268(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,658
Loan principal paid down+$14,410
Rental cash flow+$7,200
+$103,764(103.2% ROI)
Projected value
Return breakdown
Property appreciation+$66,067
Loan principal paid down+$25,697
Rental cash flow+$12,000
+$226,048(224.8% ROI)
Projected value
Return breakdown
Property appreciation+$140,816
Loan principal paid down+$61,232
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.16
1 BR1.12
2 BR1.15
3 BR1.16
4 BR1.08
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
- --