ZIP Investment Score
30
095130300
Purchase Price Calculator
Maximum purchase price
$572,604
Cost breakdown
+
HUD FMR$3,880
Market rent$4,790
Est. payment standard (110%)Used$4,270
-
Loan amount$458,083
Down payment$114,521
Rate6.50%
Term30 years
-
Property taxes-$573
Insurance-$175
Utilities$0
HOA$0
Management-$427
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,640(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$44,028
Loan principal paid down+$16,412
Rental cash flow+$7,200
+$116,512(101.7% ROI)
Projected value
Return breakdown
Property appreciation+$75,245
Loan principal paid down+$29,267
Rental cash flow+$12,000
+$254,115(221.9% ROI)
Projected value
Return breakdown
Property appreciation+$160,377
Loan principal paid down+$69,738
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR1.04
2 BR0.81
3 BR0.74
4 BR0.53
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
- --