ZIP Investment Score
49
095130300
Purchase Price Calculator
Maximum purchase price
$456,696
Cost breakdown
+
HUD FMR$3,200
Market rent$3,650
Est. payment standard (109%)Used$3,490
-
Loan amount$365,357
Down payment$91,339
Rate6.50%
Term30 years
-
Property taxes-$457
Insurance-$175
Utilities$0
HOA$0
Management-$349
=
Calculation mode
Hold period projections
Annual appreciation rate
+$55,405(60.7% ROI)
Projected value
Return breakdown
Property appreciation+$35,116
Loan principal paid down+$13,090
Rental cash flow+$7,200
+$95,356(104.4% ROI)
Projected value
Return breakdown
Property appreciation+$60,014
Loan principal paid down+$23,343
Rental cash flow+$12,000
+$207,535(227.2% ROI)
Projected value
Return breakdown
Property appreciation+$127,914
Loan principal paid down+$55,621
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.35
1 BR1.00
2 BR0.88
3 BR1.04
4 BR0.85
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
- --