ZIP Investment Score
20
095130300
Purchase Price Calculator
Maximum purchase price
$585,978
Cost breakdown
+
HUD FMR$4,030
Market rent$4,540
Est. payment standard (108%)Used$4,360
-
Loan amount$468,782
Down payment$117,196
Rate6.50%
Term30 years
-
Property taxes-$586
Insurance-$175
Utilities$0
HOA$0
Management-$436
=
Calculation mode
Hold period projections
Annual appreciation rate
+$69,052(58.9% ROI)
Projected value
Return breakdown
Property appreciation+$45,056
Loan principal paid down+$16,795
Rental cash flow+$7,200
+$118,953(101.5% ROI)
Projected value
Return breakdown
Property appreciation+$77,002
Loan principal paid down+$29,951
Rental cash flow+$12,000
+$259,490(221.4% ROI)
Projected value
Return breakdown
Property appreciation+$164,123
Loan principal paid down+$71,367
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.02
1 BR1.04
2 BR0.89
3 BR0.88
4 BR0.71
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
- --