ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$580,034
Cost breakdown
+
HUD FMR$3,930
Market rent$5,540
Est. payment standard (110%)Used$4,320
-
Loan amount$464,027
Down payment$116,007
Rate6.50%
Term30 years
-
Property taxes-$580
Insurance-$175
Utilities$0
HOA$0
Management-$432
=
Calculation mode
Hold period projections
Annual appreciation rate
+$68,424(59.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,599
Loan principal paid down+$16,625
Rental cash flow+$7,200
+$117,868(101.6% ROI)
Projected value
Return breakdown
Property appreciation+$76,221
Loan principal paid down+$29,647
Rental cash flow+$12,000
+$257,101(221.6% ROI)
Projected value
Return breakdown
Property appreciation+$162,458
Loan principal paid down+$70,643
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.94
1 BR0.74
2 BR0.71
3 BR0.92
4 BR1.02
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
- --