ZIP Investment Score
37
095130300
Purchase Price Calculator
Maximum purchase price
$637,988
Cost breakdown
+
HUD FMR$4,280
Market rent$5,170
Est. payment standard (110%)Used$4,710
-
Loan amount$510,390
Down payment$127,598
Rate6.50%
Term30 years
-
Property taxes-$638
Insurance-$175
Utilities$0
HOA$0
Management-$471
=
Calculation mode
Hold period projections
Annual appreciation rate
+$74,541(58.4% ROI)
Projected value
Return breakdown
Property appreciation+$49,055
Loan principal paid down+$18,286
Rental cash flow+$7,200
+$128,446(100.7% ROI)
Projected value
Return breakdown
Property appreciation+$83,837
Loan principal paid down+$32,609
Rental cash flow+$12,000
+$280,392(219.7% ROI)
Projected value
Return breakdown
Property appreciation+$178,690
Loan principal paid down+$77,701
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
1 BR0.90
2 BR0.83
3 BR0.60
4 BR0.56
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
- --