ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$493,846
Cost breakdown
+
HUD FMR$4,480
Market rentUsed$3,740
Est. payment standard (90%)$4,030
-
Loan amount$395,077
Down payment$98,769
Rate6.50%
Term30 years
-
Property taxes-$494
Insurance-$175
Utilities$0
HOA$0
Management-$374
=
Calculation mode
Hold period projections
Annual appreciation rate
+$59,327(60.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,972
Loan principal paid down+$14,155
Rental cash flow+$7,200
+$102,137(103.4% ROI)
Projected value
Return breakdown
Property appreciation+$64,895
Loan principal paid down+$25,242
Rental cash flow+$12,000
+$222,465(225.2% ROI)
Projected value
Return breakdown
Property appreciation+$138,319
Loan principal paid down+$60,146
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.21
1 BR1.10
2 BR1.20
3 BR1.31
4 BR1.08
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
- --