ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$614,212
Cost breakdown
+
HUD FMR$4,140
Market rent$5,350
Est. payment standard (110%)Used$4,550
-
Loan amount$491,369
Down payment$122,842
Rate6.50%
Term30 years
-
Property taxes-$614
Insurance-$175
Utilities$0
HOA$0
Management-$455
=
Calculation mode
Hold period projections
Annual appreciation rate
+$72,032(58.6% ROI)
Projected value
Return breakdown
Property appreciation+$47,227
Loan principal paid down+$17,605
Rental cash flow+$7,200
+$124,106(101.0% ROI)
Projected value
Return breakdown
Property appreciation+$80,712
Loan principal paid down+$31,394
Rental cash flow+$12,000
+$270,837(220.5% ROI)
Projected value
Return breakdown
Property appreciation+$172,031
Loan principal paid down+$74,805
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.99
1 BR0.90
2 BR0.77
3 BR0.78
4 BR0.70
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
- --