ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$593,408
Cost breakdown
+
HUD FMR$4,010
Market rent$5,300
Est. payment standard (110%)Used$4,410
-
Loan amount$474,726
Down payment$118,682
Rate6.50%
Term30 years
-
Property taxes-$593
Insurance-$175
Utilities$0
HOA$0
Management-$441
=
Calculation mode
Hold period projections
Annual appreciation rate
+$69,836(58.8% ROI)
Projected value
Return breakdown
Property appreciation+$45,627
Loan principal paid down+$17,008
Rental cash flow+$7,200
+$120,309(101.4% ROI)
Projected value
Return breakdown
Property appreciation+$77,979
Loan principal paid down+$30,330
Rental cash flow+$12,000
+$262,476(221.2% ROI)
Projected value
Return breakdown
Property appreciation+$166,204
Loan principal paid down+$72,272
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.04
1 BR0.87
2 BR0.76
3 BR0.79
4 BR0.90
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
- --