ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$597,866
Cost breakdown
+
HUD FMR$4,040
Market rent$5,700
Est. payment standard (110%)Used$4,440
-
Loan amount$478,293
Down payment$119,573
Rate6.50%
Term30 years
-
Property taxes-$598
Insurance-$175
Utilities$0
HOA$0
Management-$444
=
Calculation mode
Hold period projections
Annual appreciation rate
+$70,306(58.8% ROI)
Projected value
Return breakdown
Property appreciation+$45,970
Loan principal paid down+$17,136
Rental cash flow+$7,200
+$121,123(101.3% ROI)
Projected value
Return breakdown
Property appreciation+$78,564
Loan principal paid down+$30,558
Rental cash flow+$12,000
+$264,268(221.0% ROI)
Projected value
Return breakdown
Property appreciation+$167,453
Loan principal paid down+$72,815
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.98
1 BR0.73
2 BR0.71
3 BR0.70
4 BR0.45
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
- --