ZIP Investment Score
62
095130300
Purchase Price Calculator
Maximum purchase price
$559,230
Cost breakdown
+
HUD FMR$4,170
Market rent$4,190
Est. payment standard (100%)Used$4,180
-
Loan amount$447,384
Down payment$111,846
Rate6.50%
Term30 years
-
Property taxes-$559
Insurance-$175
Utilities$0
HOA$0
Management-$418
=
Calculation mode
Hold period projections
Annual appreciation rate
+$66,228(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$43,000
Loan principal paid down+$16,029
Rental cash flow+$7,200
+$114,071(102.0% ROI)
Projected value
Return breakdown
Property appreciation+$73,487
Loan principal paid down+$28,583
Rental cash flow+$12,000
+$248,741(222.4% ROI)
Projected value
Return breakdown
Property appreciation+$156,632
Loan principal paid down+$68,109
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.95
1 BR1.07
2 BR1.00
3 BR1.04
4 BR1.07
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
- --