ZIP Investment Score
59
095130300
Purchase Price Calculator
Maximum purchase price
$565,174
Cost breakdown
+
HUD FMR$4,450
Market rentUsed$4,220
Est. payment standard (97%)$4,300
-
Loan amount$452,139
Down payment$113,035
Rate6.50%
Term30 years
-
Property taxes-$565
Insurance-$175
Utilities$0
HOA$0
Management-$422
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,856(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,457
Loan principal paid down+$16,199
Rental cash flow+$7,200
+$115,156(101.9% ROI)
Projected value
Return breakdown
Property appreciation+$74,268
Loan principal paid down+$28,887
Rental cash flow+$12,000
+$251,130(222.2% ROI)
Projected value
Return breakdown
Property appreciation+$158,296
Loan principal paid down+$68,833
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
1 BR1.27
2 BR1.05
3 BR0.85
4 BR0.76
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
- --