ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$568,146
Cost breakdown
+
HUD FMR$3,850
Market rent$5,950
Est. payment standard (110%)Used$4,240
-
Loan amount$454,517
Down payment$113,629
Rate6.50%
Term30 years
-
Property taxes-$568
Insurance-$175
Utilities$0
HOA$0
Management-$424
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,169(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,685
Loan principal paid down+$16,284
Rental cash flow+$7,200
+$115,698(101.8% ROI)
Projected value
Return breakdown
Property appreciation+$74,659
Loan principal paid down+$29,039
Rental cash flow+$12,000
+$252,324(222.1% ROI)
Projected value
Return breakdown
Property appreciation+$159,129
Loan principal paid down+$69,195
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.11
1 BR0.97
2 BR0.65
3 BR0.65
4 BR0.50
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
- --