ZIP Investment Score
36
095130300
Purchase Price Calculator
Maximum purchase price
$620,156
Cost breakdown
+
HUD FMR$4,170
Market rent$5,800
Est. payment standard (110%)Used$4,590
-
Loan amount$496,125
Down payment$124,031
Rate6.50%
Term30 years
-
Property taxes-$620
Insurance-$175
Utilities$0
HOA$0
Management-$459
=
Calculation mode
Hold period projections
Annual appreciation rate
+$72,659(58.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,684
Loan principal paid down+$17,775
Rental cash flow+$7,200
+$125,191(100.9% ROI)
Projected value
Return breakdown
Property appreciation+$81,494
Loan principal paid down+$31,698
Rental cash flow+$12,000
+$273,225(220.3% ROI)
Projected value
Return breakdown
Property appreciation+$173,696
Loan principal paid down+$75,529
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.66
1 BR0.66
2 BR0.72
3 BR0.57
4 BR0.58
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
- --