ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$655,820
Cost breakdown
+
HUD FMR$4,420
Market rent$5,050
Est. payment standard (109%)Used$4,830
-
Loan amount$524,656
Down payment$131,164
Rate6.50%
Term30 years
-
Property taxes-$656
Insurance-$175
Utilities$0
HOA$0
Management-$483
=
Calculation mode
Hold period projections
Annual appreciation rate
+$76,424(58.3% ROI)
Projected value
Return breakdown
Property appreciation+$50,426
Loan principal paid down+$18,797
Rental cash flow+$7,200
+$131,700(100.4% ROI)
Projected value
Return breakdown
Property appreciation+$86,180
Loan principal paid down+$33,520
Rental cash flow+$12,000
+$287,558(219.2% ROI)
Projected value
Return breakdown
Property appreciation+$183,685
Loan principal paid down+$79,873
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.08
1 BR0.91
2 BR0.88
3 BR0.84
4 BR0.76
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
- --