ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$434,406
Cost breakdown
+
HUD FMR$3,630
Market rentUsed$3,340
Est. payment standard (95%)$3,440
-
Loan amount$347,525
Down payment$86,881
Rate6.50%
Term30 years
-
Property taxes-$434
Insurance-$175
Utilities$0
HOA$0
Management-$334
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,053(61.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,402
Loan principal paid down+$12,451
Rental cash flow+$7,200
+$91,288(105.1% ROI)
Projected value
Return breakdown
Property appreciation+$57,085
Loan principal paid down+$22,203
Rental cash flow+$12,000
+$198,577(228.6% ROI)
Projected value
Return breakdown
Property appreciation+$121,670
Loan principal paid down+$52,907
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.14
1 BR1.11
2 BR1.09
3 BR1.09
4 BR1.05
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
- --