ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$633,530
Cost breakdown
+
HUD FMR$4,250
Market rent$4,950
Est. payment standard (110%)Used$4,680
-
Loan amount$506,824
Down payment$126,706
Rate6.50%
Term30 years
-
Property taxes-$634
Insurance-$175
Utilities$0
HOA$0
Management-$468
=
Calculation mode
Hold period projections
Annual appreciation rate
+$74,071(58.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,712
Loan principal paid down+$18,158
Rental cash flow+$7,200
+$127,632(100.7% ROI)
Projected value
Return breakdown
Property appreciation+$83,251
Loan principal paid down+$32,381
Rental cash flow+$12,000
+$278,600(219.9% ROI)
Projected value
Return breakdown
Property appreciation+$177,442
Loan principal paid down+$77,158
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.11
1 BR0.89
2 BR0.86
3 BR0.70
4 BR0.52
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
- --