ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$624,614
Cost breakdown
+
HUD FMR$4,710
Market rentUsed$4,620
Est. payment standard (99%)$4,650
-
Loan amount$499,691
Down payment$124,923
Rate6.50%
Term30 years
-
Property taxes-$625
Insurance-$175
Utilities$0
HOA$0
Management-$462
=
Calculation mode
Hold period projections
Annual appreciation rate
+$73,130(58.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,027
Loan principal paid down+$17,903
Rental cash flow+$7,200
+$126,005(100.9% ROI)
Projected value
Return breakdown
Property appreciation+$82,079
Loan principal paid down+$31,925
Rental cash flow+$12,000
+$275,017(220.1% ROI)
Projected value
Return breakdown
Property appreciation+$174,945
Loan principal paid down+$76,072
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.25
1 BR1.34
2 BR1.02
3 BR0.89
4 BR0.69
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
- --