ZIP Investment Score
34
095130300
Purchase Price Calculator
Maximum purchase price
$519,108
Cost breakdown
+
HUD FMR$3,720
Market rent$4,010
Est. payment standard (105%)Used$3,910
-
Loan amount$415,286
Down payment$103,822
Rate6.50%
Term30 years
-
Property taxes-$519
Insurance-$175
Utilities$0
HOA$0
Management-$391
=
Calculation mode
Hold period projections
Annual appreciation rate
+$61,993(59.7% ROI)
Projected value
Return breakdown
Property appreciation+$39,915
Loan principal paid down+$14,879
Rental cash flow+$7,200
+$106,748(102.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,215
Loan principal paid down+$26,533
Rental cash flow+$12,000
+$232,617(224.1% ROI)
Projected value
Return breakdown
Property appreciation+$145,394
Loan principal paid down+$63,223
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.96
1 BR0.87
2 BR0.93
3 BR0.87
4 BR0.87
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
- --