ZIP Investment Score
35
095130300
Purchase Price Calculator
Maximum purchase price
$698,913
Cost breakdown
+
HUD FMR$4,650
Market rent$5,660
Est. payment standard (110%)Used$5,120
-
Loan amount$559,131
Down payment$139,783
Rate6.50%
Term30 years
-
Property taxes-$699
Insurance-$175
Utilities$0
HOA$0
Management-$512
=
Calculation mode
Hold period projections
Annual appreciation rate
+$80,972(57.9% ROI)
Projected value
Return breakdown
Property appreciation+$53,740
Loan principal paid down+$20,032
Rental cash flow+$7,200
+$139,566(99.8% ROI)
Projected value
Return breakdown
Property appreciation+$91,843
Loan principal paid down+$35,723
Rental cash flow+$12,000
+$304,876(218.1% ROI)
Projected value
Return breakdown
Property appreciation+$195,755
Loan principal paid down+$85,121
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.17
1 BR0.97
2 BR0.82
3 BR0.91
4 BR0.68
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
- --