ZIP Investment Score
43
095130300
Purchase Price Calculator
Maximum purchase price
$581,520
Cost breakdown
+
HUD FMR$3,940
Market rent$6,000
Est. payment standard (110%)Used$4,330
-
Loan amount$465,216
Down payment$116,304
Rate6.50%
Term30 years
-
Property taxes-$582
Insurance-$175
Utilities$0
HOA$0
Management-$433
=
Calculation mode
Hold period projections
Annual appreciation rate
+$68,581(59.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,713
Loan principal paid down+$16,668
Rental cash flow+$7,200
+$118,139(101.6% ROI)
Projected value
Return breakdown
Property appreciation+$76,416
Loan principal paid down+$29,723
Rental cash flow+$12,000
+$257,699(221.6% ROI)
Projected value
Return breakdown
Property appreciation+$162,875
Loan principal paid down+$70,824
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.00
1 BR0.85
2 BR0.66
3 BR0.75
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
- --