ZIP Investment Score
28
095130300
Purchase Price Calculator
Maximum purchase price
$639,474
Cost breakdown
+
HUD FMR$4,290
Market rent$5,030
Est. payment standard (110%)Used$4,720
-
Loan amount$511,579
Down payment$127,895
Rate6.50%
Term30 years
-
Property taxes-$639
Insurance-$175
Utilities$0
HOA$0
Management-$472
=
Calculation mode
Hold period projections
Annual appreciation rate
+$74,698(58.4% ROI)
Projected value
Return breakdown
Property appreciation+$49,170
Loan principal paid down+$18,329
Rental cash flow+$7,200
+$128,717(100.6% ROI)
Projected value
Return breakdown
Property appreciation+$84,032
Loan principal paid down+$32,685
Rental cash flow+$12,000
+$280,989(219.7% ROI)
Projected value
Return breakdown
Property appreciation+$179,107
Loan principal paid down+$77,882
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
1 BR1.02
2 BR0.85
3 BR0.76
4 BR0.56
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
- --