ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$719,717
Cost breakdown
+
HUD FMR$4,930
Market rent$5,430
Est. payment standard (107%)Used$5,260
-
Loan amount$575,774
Down payment$143,943
Rate6.50%
Term30 years
-
Property taxes-$720
Insurance-$175
Utilities$0
HOA$0
Management-$526
=
Calculation mode
Hold period projections
Annual appreciation rate
+$83,168(57.8% ROI)
Projected value
Return breakdown
Property appreciation+$55,340
Loan principal paid down+$20,629
Rental cash flow+$7,200
+$143,363(99.6% ROI)
Projected value
Return breakdown
Property appreciation+$94,577
Loan principal paid down+$36,786
Rental cash flow+$12,000
+$313,237(217.6% ROI)
Projected value
Return breakdown
Property appreciation+$201,582
Loan principal paid down+$87,655
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.08
1 BR1.04
2 BR0.91
3 BR1.06
4 BR0.92
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
- --