ZIP Investment Score
72
095130300
Purchase Price Calculator
Maximum purchase price
$569,632
Cost breakdown
+
HUD FMR$4,170
Market rent$4,290
Est. payment standard (102%)Used$4,250
-
Loan amount$455,705
Down payment$113,926
Rate6.50%
Term30 years
-
Property taxes-$570
Insurance-$175
Utilities$0
HOA$0
Management-$425
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,326(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,799
Loan principal paid down+$16,327
Rental cash flow+$7,200
+$115,969(101.8% ROI)
Projected value
Return breakdown
Property appreciation+$74,854
Loan principal paid down+$29,115
Rental cash flow+$12,000
+$252,921(222.0% ROI)
Projected value
Return breakdown
Property appreciation+$159,545
Loan principal paid down+$69,376
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.26
1 BR1.20
2 BR0.97
3 BR1.06
4 BR1.08
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
- --