ZIP Investment Score
20
095130300
Purchase Price Calculator
Maximum purchase price
$566,660
Cost breakdown
+
HUD FMR$4,520
Market rentUsed$4,230
Est. payment standard (96%)$4,330
-
Loan amount$453,328
Down payment$113,332
Rate6.50%
Term30 years
-
Property taxes-$567
Insurance-$175
Utilities$0
HOA$0
Management-$423
=
Calculation mode
Hold period projections
Annual appreciation rate
+$67,012(59.1% ROI)
Projected value
Return breakdown
Property appreciation+$43,571
Loan principal paid down+$16,242
Rental cash flow+$7,200
+$115,427(101.8% ROI)
Projected value
Return breakdown
Property appreciation+$74,464
Loan principal paid down+$28,963
Rental cash flow+$12,000
+$251,727(222.1% ROI)
Projected value
Return breakdown
Property appreciation+$158,713
Loan principal paid down+$69,014
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.36
1 BR1.20
2 BR1.07
3 BR1.10
4 BR0.72
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
- --