ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$605,296
Cost breakdown
+
HUD FMR$4,080
Market rent$5,980
Est. payment standard (110%)Used$4,490
-
Loan amount$484,237
Down payment$121,059
Rate6.50%
Term30 years
-
Property taxes-$605
Insurance-$175
Utilities$0
HOA$0
Management-$449
=
Calculation mode
Hold period projections
Annual appreciation rate
+$71,091(58.7% ROI)
Projected value
Return breakdown
Property appreciation+$46,542
Loan principal paid down+$17,349
Rental cash flow+$7,200
+$122,479(101.2% ROI)
Projected value
Return breakdown
Property appreciation+$79,541
Loan principal paid down+$30,938
Rental cash flow+$12,000
+$267,254(220.8% ROI)
Projected value
Return breakdown
Property appreciation+$169,534
Loan principal paid down+$73,720
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.88
1 BR0.75
2 BR0.68
3 BR0.74
4 BR0.45
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
- --