ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$522,080
Cost breakdown
+
HUD FMR$3,590
Market rent$4,110
Est. payment standard (109%)Used$3,930
-
Loan amount$417,664
Down payment$104,416
Rate6.50%
Term30 years
-
Property taxes-$522
Insurance-$175
Utilities$0
HOA$0
Management-$393
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,307(59.7% ROI)
Projected value
Return breakdown
Property appreciation+$40,143
Loan principal paid down+$14,964
Rental cash flow+$7,200
+$107,290(102.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,606
Loan principal paid down+$26,685
Rental cash flow+$12,000
+$233,811(223.9% ROI)
Projected value
Return breakdown
Property appreciation+$146,227
Loan principal paid down+$63,585
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.35
1 BR1.21
2 BR0.87
3 BR0.77
4 BR0.64
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
- --