ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$447,780
Cost breakdown
+
HUD FMR$3,120
Market rent$4,070
Est. payment standard (110%)Used$3,430
-
Loan amount$358,224
Down payment$89,556
Rate6.50%
Term30 years
-
Property taxes-$448
Insurance-$175
Utilities$0
HOA$0
Management-$343
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,464(60.8% ROI)
Projected value
Return breakdown
Property appreciation+$34,430
Loan principal paid down+$12,834
Rental cash flow+$7,200
+$93,729(104.7% ROI)
Projected value
Return breakdown
Property appreciation+$58,842
Loan principal paid down+$22,887
Rental cash flow+$12,000
+$203,952(227.7% ROI)
Projected value
Return breakdown
Property appreciation+$125,416
Loan principal paid down+$54,536
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.23
1 BR1.02
2 BR0.77
3 BR0.78
4 BR0.68
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
- --