Loading Investment Score
City Investment Score
--
095130300
Purchase Price Calculator
Maximum purchase price
$78,213
Cost breakdown
+
HUD FMRUsed$943
Market rentN/A
Est. payment standardN/A
-
Loan amount$62,570
Down payment$15,643
Rate6.50%
Term30 years
-
Property taxes-$78
Insurance-$175
Utilities$0
HOA$0
Management-$94
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,456(98.8% ROI)
Projected value
Return breakdown
Property appreciation+$6,014
Loan principal paid down+$2,242
Rental cash flow+$7,200
+$26,275(168.0% ROI)
Projected value
Return breakdown
Property appreciation+$10,278
Loan principal paid down+$3,998
Rental cash flow+$12,000
+$55,432(354.4% ROI)
Projected value
Return breakdown
Property appreciation+$21,906
Loan principal paid down+$9,526
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Not enough rental comps in this area to determine how FMR aligns with current market rates.
FY 2023-2027
- FMR
- FY2027
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --