ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$609,754
Cost breakdown
+
HUD FMR$4,160
Market rent$4,710
Est. payment standard (109%)Used$4,520
-
Loan amount$487,803
Down payment$121,951
Rate6.50%
Term30 years
-
Property taxes-$610
Insurance-$175
Utilities$0
HOA$0
Management-$452
=
Calculation mode
Hold period projections
Annual appreciation rate
+$71,561(58.7% ROI)
Projected value
Return breakdown
Property appreciation+$46,884
Loan principal paid down+$17,477
Rental cash flow+$7,200
+$123,292(101.1% ROI)
Projected value
Return breakdown
Property appreciation+$80,127
Loan principal paid down+$31,166
Rental cash flow+$12,000
+$269,045(220.6% ROI)
Projected value
Return breakdown
Property appreciation+$170,783
Loan principal paid down+$74,263
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.07
1 BR0.99
2 BR0.88
3 BR0.91
4 BR0.85
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
- --