ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$563,688
Cost breakdown
+
HUD FMR$3,830
Market rent$5,890
Est. payment standard (110%)Used$4,210
-
Loan amount$450,950
Down payment$112,738
Rate6.50%
Term30 years
-
Property taxes-$564
Insurance-$175
Utilities$0
HOA$0
Management-$421
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,699(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$43,342
Loan principal paid down+$16,156
Rental cash flow+$7,200
+$114,885(101.9% ROI)
Projected value
Return breakdown
Property appreciation+$74,073
Loan principal paid down+$28,811
Rental cash flow+$12,000
+$250,532(222.2% ROI)
Projected value
Return breakdown
Property appreciation+$157,880
Loan principal paid down+$68,652
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.24
1 BR1.13
2 BR0.65
3 BR0.56
4 BR0.47
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
- --