ZIP Investment Score
48
095130300
Purchase Price Calculator
Maximum purchase price
$545,856
Cost breakdown
+
HUD FMR$4,370
Market rentUsed$4,090
Est. payment standard (96%)$4,190
-
Loan amount$436,685
Down payment$109,171
Rate6.50%
Term30 years
-
Property taxes-$546
Insurance-$175
Utilities$0
HOA$0
Management-$409
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,817(59.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,971
Loan principal paid down+$15,645
Rental cash flow+$7,200
+$111,630(102.3% ROI)
Projected value
Return breakdown
Property appreciation+$71,730
Loan principal paid down+$27,900
Rental cash flow+$12,000
+$243,366(222.9% ROI)
Projected value
Return breakdown
Property appreciation+$152,886
Loan principal paid down+$66,480
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR1.04
2 BR1.07
3 BR1.05
4 BR0.93
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
- --