ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$425,490
Cost breakdown
+
HUD FMR$2,980
Market rent$4,050
Est. payment standard (110%)Used$3,280
-
Loan amount$340,392
Down payment$85,098
Rate6.50%
Term30 years
-
Property taxes-$425
Insurance-$175
Utilities$0
HOA$0
Management-$328
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,112(61.2% ROI)
Projected value
Return breakdown
Property appreciation+$32,716
Loan principal paid down+$12,195
Rental cash flow+$7,200
+$89,661(105.4% ROI)
Projected value
Return breakdown
Property appreciation+$55,913
Loan principal paid down+$21,748
Rental cash flow+$12,000
+$194,994(229.1% ROI)
Projected value
Return breakdown
Property appreciation+$119,173
Loan principal paid down+$51,821
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.58
1 BR0.65
2 BR0.74
3 BR0.78
4 BR0.44
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
- --