ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$511,678
Cost breakdown
+
HUD FMR$3,510
Market rent$4,700
Est. payment standard (110%)Used$3,860
-
Loan amount$409,342
Down payment$102,336
Rate6.50%
Term30 years
-
Property taxes-$512
Insurance-$175
Utilities$0
HOA$0
Management-$386
=
Calculation mode
Hold period projections
Annual appreciation rate
+$61,209(59.8% ROI)
Projected value
Return breakdown
Property appreciation+$39,343
Loan principal paid down+$14,666
Rental cash flow+$7,200
+$105,392(103.0% ROI)
Projected value
Return breakdown
Property appreciation+$67,239
Loan principal paid down+$26,153
Rental cash flow+$12,000
+$229,631(224.4% ROI)
Projected value
Return breakdown
Property appreciation+$143,313
Loan principal paid down+$62,318
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.83
2 BR0.75
3 BR0.78
4 BR0.66
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
- --