ZIP Investment Score
41
095130300
Purchase Price Calculator
Maximum purchase price
$523,566
Cost breakdown
+
HUD FMR$3,970
Market rentUsed$3,940
Est. payment standard (100%)$3,950
-
Loan amount$418,853
Down payment$104,713
Rate6.50%
Term30 years
-
Property taxes-$524
Insurance-$175
Utilities$0
HOA$0
Management-$394
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,464(59.7% ROI)
Projected value
Return breakdown
Property appreciation+$40,257
Loan principal paid down+$15,006
Rental cash flow+$7,200
+$107,561(102.7% ROI)
Projected value
Return breakdown
Property appreciation+$68,801
Loan principal paid down+$26,761
Rental cash flow+$12,000
+$234,408(223.9% ROI)
Projected value
Return breakdown
Property appreciation+$146,643
Loan principal paid down+$63,766
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.36
1 BR1.25
2 BR1.01
3 BR1.12
4 BR1.21
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
- --