ZIP Investment Score
19
095130300
Purchase Price Calculator
Maximum purchase price
$535,454
Cost breakdown
+
HUD FMR$3,650
Market rent$5,260
Est. payment standard (110%)Used$4,020
-
Loan amount$428,363
Down payment$107,091
Rate6.50%
Term30 years
-
Property taxes-$535
Insurance-$175
Utilities$0
HOA$0
Management-$402
=
Calculation mode
Hold period projections
Annual appreciation rate
+$63,719(59.5% ROI)
Projected value
Return breakdown
Property appreciation+$41,171
Loan principal paid down+$15,347
Rental cash flow+$7,200
+$109,731(102.5% ROI)
Projected value
Return breakdown
Property appreciation+$70,363
Loan principal paid down+$27,368
Rental cash flow+$12,000
+$239,186(223.3% ROI)
Projected value
Return breakdown
Property appreciation+$149,972
Loan principal paid down+$65,213
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.79
1 BR0.69
2 BR0.69
3 BR0.70
4 BR0.46
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
- --