ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$528,024
Cost breakdown
+
HUD FMR$4,290
Market rentUsed$3,970
Est. payment standard (95%)$4,080
-
Loan amount$422,419
Down payment$105,605
Rate6.50%
Term30 years
-
Property taxes-$528
Insurance-$175
Utilities$0
HOA$0
Management-$397
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,934(59.6% ROI)
Projected value
Return breakdown
Property appreciation+$40,600
Loan principal paid down+$15,134
Rental cash flow+$7,200
+$108,375(102.6% ROI)
Projected value
Return breakdown
Property appreciation+$69,387
Loan principal paid down+$26,988
Rental cash flow+$12,000
+$236,200(223.7% ROI)
Projected value
Return breakdown
Property appreciation+$147,891
Loan principal paid down+$64,309
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.44
1 BR1.30
2 BR1.08
3 BR1.14
4 BR0.78
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
- --