ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$617,184
Cost breakdown
+
HUD FMR$4,360
Market rent$4,690
Est. payment standard (105%)Used$4,570
-
Loan amount$493,747
Down payment$123,437
Rate6.50%
Term30 years
-
Property taxes-$617
Insurance-$175
Utilities$0
HOA$0
Management-$457
=
Calculation mode
Hold period projections
Annual appreciation rate
+$72,345(58.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,456
Loan principal paid down+$17,690
Rental cash flow+$7,200
+$124,649(101.0% ROI)
Projected value
Return breakdown
Property appreciation+$81,103
Loan principal paid down+$31,546
Rental cash flow+$12,000
+$272,031(220.4% ROI)
Projected value
Return breakdown
Property appreciation+$172,864
Loan principal paid down+$75,167
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.39
1 BR1.30
2 BR0.93
3 BR0.73
4 BR0.68
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
- --