ZIP Investment Score
43
095130300
Purchase Price Calculator
Maximum purchase price
$520,594
Cost breakdown
+
HUD FMR$3,560
Market rent$4,530
Est. payment standard (110%)Used$3,920
-
Loan amount$416,475
Down payment$104,119
Rate6.50%
Term30 years
-
Property taxes-$521
Insurance-$175
Utilities$0
HOA$0
Management-$392
=
Calculation mode
Hold period projections
Annual appreciation rate
+$62,150(59.7% ROI)
Projected value
Return breakdown
Property appreciation+$40,029
Loan principal paid down+$14,921
Rental cash flow+$7,200
+$107,019(102.8% ROI)
Projected value
Return breakdown
Property appreciation+$68,410
Loan principal paid down+$26,609
Rental cash flow+$12,000
+$233,214(224.0% ROI)
Projected value
Return breakdown
Property appreciation+$145,810
Loan principal paid down+$63,404
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.11
1 BR1.31
2 BR0.79
3 BR0.79
4 BR0.70
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
- --