ZIP Investment Score
50
095130300
Purchase Price Calculator
Maximum purchase price
$449,266
Cost breakdown
+
HUD FMR$3,760
Market rentUsed$3,440
Est. payment standard (94%)$3,550
-
Loan amount$359,413
Down payment$89,853
Rate6.50%
Term30 years
-
Property taxes-$449
Insurance-$175
Utilities$0
HOA$0
Management-$344
=
Calculation mode
Hold period projections
Annual appreciation rate
+$54,621(60.8% ROI)
Projected value
Return breakdown
Property appreciation+$34,544
Loan principal paid down+$12,877
Rental cash flow+$7,200
+$94,000(104.6% ROI)
Projected value
Return breakdown
Property appreciation+$59,037
Loan principal paid down+$22,963
Rental cash flow+$12,000
+$204,549(227.6% ROI)
Projected value
Return breakdown
Property appreciation+$125,832
Loan principal paid down+$54,717
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.38
1 BR1.27
2 BR1.09
3 BR1.25
4 BR1.19
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
- --