ZIP Investment Score
19
095130300
Purchase Price Calculator
Maximum purchase price
$590,436
Cost breakdown
+
HUD FMR$3,990
Market rent$5,220
Est. payment standard (110%)Used$4,390
-
Loan amount$472,349
Down payment$118,087
Rate6.50%
Term30 years
-
Property taxes-$590
Insurance-$175
Utilities$0
HOA$0
Management-$439
=
Calculation mode
Hold period projections
Annual appreciation rate
+$69,522(58.9% ROI)
Projected value
Return breakdown
Property appreciation+$45,399
Loan principal paid down+$16,923
Rental cash flow+$7,200
+$119,767(101.4% ROI)
Projected value
Return breakdown
Property appreciation+$77,588
Loan principal paid down+$30,178
Rental cash flow+$12,000
+$261,282(221.3% ROI)
Projected value
Return breakdown
Property appreciation+$165,372
Loan principal paid down+$71,910
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.90
1 BR0.91
2 BR0.76
3 BR0.81
4 BR0.69
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
- --