ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$560,716
Cost breakdown
+
HUD FMR$4,200
Market rentUsed$4,190
Est. payment standard (100%)$4,190
-
Loan amount$448,573
Down payment$112,143
Rate6.50%
Term30 years
-
Property taxes-$561
Insurance-$175
Utilities$0
HOA$0
Management-$419
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,385(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$43,114
Loan principal paid down+$16,071
Rental cash flow+$7,200
+$114,342(102.0% ROI)
Projected value
Return breakdown
Property appreciation+$73,683
Loan principal paid down+$28,659
Rental cash flow+$12,000
+$249,338(222.3% ROI)
Projected value
Return breakdown
Property appreciation+$157,048
Loan principal paid down+$68,290
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR1.08
2 BR1.00
3 BR0.68
4 BR0.58
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
- --