ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$530,996
Cost breakdown
+
HUD FMR$3,920
Market rent$4,020
Est. payment standard (102%)Used$3,990
-
Loan amount$424,797
Down payment$106,199
Rate6.50%
Term30 years
-
Property taxes-$531
Insurance-$175
Utilities$0
HOA$0
Management-$399
=
Calculation mode
Hold period projections
Annual appreciation rate
+$63,248(59.6% ROI)
Projected value
Return breakdown
Property appreciation+$40,829
Loan principal paid down+$15,219
Rental cash flow+$7,200
+$108,918(102.6% ROI)
Projected value
Return breakdown
Property appreciation+$69,777
Loan principal paid down+$27,140
Rental cash flow+$12,000
+$237,394(223.5% ROI)
Projected value
Return breakdown
Property appreciation+$148,724
Loan principal paid down+$64,671
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.03
1 BR1.01
2 BR0.98
3 BR0.89
4 BR0.84
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
- --