ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$575,576
Cost breakdown
+
HUD FMR$4,080
Market rent$4,410
Est. payment standard (105%)Used$4,290
-
Loan amount$460,461
Down payment$115,115
Rate6.50%
Term30 years
-
Property taxes-$576
Insurance-$175
Utilities$0
HOA$0
Management-$429
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,954(59.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,256
Loan principal paid down+$16,497
Rental cash flow+$7,200
+$117,054(101.7% ROI)
Projected value
Return breakdown
Property appreciation+$75,635
Loan principal paid down+$29,419
Rental cash flow+$12,000
+$255,310(221.8% ROI)
Projected value
Return breakdown
Property appreciation+$161,210
Loan principal paid down+$70,100
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.43
1 BR1.46
2 BR0.93
3 BR0.92
4 BR0.84
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
- --