ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$544,370
Cost breakdown
+
HUD FMR$3,710
Market rent$4,330
Est. payment standard (110%)Used$4,080
-
Loan amount$435,496
Down payment$108,874
Rate6.50%
Term30 years
-
Property taxes-$544
Insurance-$175
Utilities$0
HOA$0
Management-$408
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,660(59.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,857
Loan principal paid down+$15,603
Rental cash flow+$7,200
+$111,359(102.3% ROI)
Projected value
Return breakdown
Property appreciation+$71,535
Loan principal paid down+$27,824
Rental cash flow+$12,000
+$242,769(223.0% ROI)
Projected value
Return breakdown
Property appreciation+$152,470
Loan principal paid down+$66,299
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.35
1 BR1.09
2 BR0.86
3 BR0.81
4 BR0.98
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
- --