ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$551,800
Cost breakdown
+
HUD FMR$3,750
Market rent$4,380
Est. payment standard (110%)Used$4,130
-
Loan amount$441,440
Down payment$110,360
Rate6.50%
Term30 years
-
Property taxes-$552
Insurance-$175
Utilities$0
HOA$0
Management-$413
=
Calculation mode
Hold period projections
Annual appreciation rate
+$65,444(59.3% ROI)
Projected value
Return breakdown
Property appreciation+$42,428
Loan principal paid down+$15,816
Rental cash flow+$7,200
+$112,715(102.1% ROI)
Projected value
Return breakdown
Property appreciation+$72,511
Loan principal paid down+$28,204
Rental cash flow+$12,000
+$245,755(222.7% ROI)
Projected value
Return breakdown
Property appreciation+$154,551
Loan principal paid down+$67,204
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.83
1 BR0.98
2 BR0.86
3 BR0.93
4 BR0.77
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
- --