ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$553,286
Cost breakdown
+
HUD FMR$3,760
Market rent$4,770
Est. payment standard (110%)Used$4,140
-
Loan amount$442,629
Down payment$110,657
Rate6.50%
Term30 years
-
Property taxes-$553
Insurance-$175
Utilities$0
HOA$0
Management-$414
=
Calculation mode
Hold period projections
Annual appreciation rate
+$65,601(59.3% ROI)
Projected value
Return breakdown
Property appreciation+$42,542
Loan principal paid down+$15,858
Rental cash flow+$7,200
+$112,986(102.1% ROI)
Projected value
Return breakdown
Property appreciation+$72,706
Loan principal paid down+$28,280
Rental cash flow+$12,000
+$246,352(222.6% ROI)
Projected value
Return breakdown
Property appreciation+$154,967
Loan principal paid down+$67,385
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.09
1 BR0.89
2 BR0.79
3 BR0.80
4 BR0.71
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
- --