ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$571,118
Cost breakdown
+
HUD FMR$4,180
Market rent$4,300
Est. payment standard (102%)Used$4,260
-
Loan amount$456,894
Down payment$114,224
Rate6.50%
Term30 years
-
Property taxes-$571
Insurance-$175
Utilities$0
HOA$0
Management-$426
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,483(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,914
Loan principal paid down+$16,369
Rental cash flow+$7,200
+$116,241(101.8% ROI)
Projected value
Return breakdown
Property appreciation+$75,050
Loan principal paid down+$29,191
Rental cash flow+$12,000
+$253,518(221.9% ROI)
Projected value
Return breakdown
Property appreciation+$159,961
Loan principal paid down+$69,557
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.11
1 BR1.12
2 BR0.97
3 BR0.88
4 BR0.51
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
- --