ZIP Investment Score
22
095130300
Purchase Price Calculator
Maximum purchase price
$557,744
Cost breakdown
+
HUD FMR$3,790
Market rent$5,070
Est. payment standard (110%)Used$4,170
-
Loan amount$446,195
Down payment$111,549
Rate6.50%
Term30 years
-
Property taxes-$558
Insurance-$175
Utilities$0
HOA$0
Management-$417
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,071(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$42,885
Loan principal paid down+$15,986
Rental cash flow+$7,200
+$113,800(102.0% ROI)
Projected value
Return breakdown
Property appreciation+$73,292
Loan principal paid down+$28,508
Rental cash flow+$12,000
+$248,144(222.5% ROI)
Projected value
Return breakdown
Property appreciation+$156,215
Loan principal paid down+$67,928
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR0.86
2 BR0.75
3 BR0.73
4 BR0.51
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
- --