ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$587,464
Cost breakdown
+
HUD FMR$4,040
Market rent$4,550
Est. payment standard (108%)Used$4,370
-
Loan amount$469,971
Down payment$117,493
Rate6.50%
Term30 years
-
Property taxes-$587
Insurance-$175
Utilities$0
HOA$0
Management-$437
=
Calculation mode
Hold period projections
Annual appreciation rate
+$69,208(58.9% ROI)
Projected value
Return breakdown
Property appreciation+$45,170
Loan principal paid down+$16,838
Rental cash flow+$7,200
+$119,224(101.5% ROI)
Projected value
Return breakdown
Property appreciation+$77,198
Loan principal paid down+$30,027
Rental cash flow+$12,000
+$260,087(221.4% ROI)
Projected value
Return breakdown
Property appreciation+$164,540
Loan principal paid down+$71,548
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.97
1 BR1.06
2 BR0.89
3 BR0.83
4 BR0.70
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
- --