ZIP Investment Score
42
095130300
Purchase Price Calculator
Maximum purchase price
$678,109
Cost breakdown
+
HUD FMR$4,930
Market rent$5,000
Est. payment standard (101%)Used$4,980
-
Loan amount$542,488
Down payment$135,622
Rate6.50%
Term30 years
-
Property taxes-$678
Insurance-$175
Utilities$0
HOA$0
Management-$498
=
Calculation mode
Hold period projections
Annual appreciation rate
+$78,776(58.1% ROI)
Projected value
Return breakdown
Property appreciation+$52,140
Loan principal paid down+$19,436
Rental cash flow+$7,200
+$135,769(100.1% ROI)
Projected value
Return breakdown
Property appreciation+$89,109
Loan principal paid down+$34,660
Rental cash flow+$12,000
+$296,516(218.6% ROI)
Projected value
Return breakdown
Property appreciation+$189,928
Loan principal paid down+$82,588
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR1.04
2 BR0.99
3 BR1.05
4 BR0.89
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
- --