ZIP Investment Score
29
095130300
Purchase Price Calculator
Maximum purchase price
$635,016
Cost breakdown
+
HUD FMR$4,260
Market rent$5,760
Est. payment standard (110%)Used$4,690
-
Loan amount$508,012
Down payment$127,003
Rate6.50%
Term30 years
-
Property taxes-$635
Insurance-$175
Utilities$0
HOA$0
Management-$469
=
Calculation mode
Hold period projections
Annual appreciation rate
+$74,228(58.4% ROI)
Projected value
Return breakdown
Property appreciation+$48,827
Loan principal paid down+$18,201
Rental cash flow+$7,200
+$127,903(100.7% ROI)
Projected value
Return breakdown
Property appreciation+$83,446
Loan principal paid down+$32,457
Rental cash flow+$12,000
+$279,197(219.8% ROI)
Projected value
Return breakdown
Property appreciation+$177,858
Loan principal paid down+$77,339
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.05
1 BR0.99
2 BR0.74
3 BR0.55
4 BR0.56
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
- --