ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$505,734
Cost breakdown
+
HUD FMR$4,070
Market rentUsed$3,820
Est. payment standard (96%)$3,910
-
Loan amount$404,587
Down payment$101,147
Rate6.50%
Term30 years
-
Property taxes-$506
Insurance-$175
Utilities$0
HOA$0
Management-$382
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,582(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,886
Loan principal paid down+$14,495
Rental cash flow+$7,200
+$104,307(103.1% ROI)
Projected value
Return breakdown
Property appreciation+$66,458
Loan principal paid down+$25,849
Rental cash flow+$12,000
+$227,242(224.7% ROI)
Projected value
Return breakdown
Property appreciation+$141,648
Loan principal paid down+$61,594
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.15
1 BR1.04
2 BR1.07
3 BR1.19
4 BR0.95
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
- --