ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$247,171
Cost breakdown
+
HUD FMRUsed$2,080
Market rentN/A
Est. payment standardN/A
-
Loan amount$197,737
Down payment$49,434
Rate6.50%
Term30 years
-
Property taxes-$247
Insurance-$175
Utilities$0
HOA$0
Management-$208
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,290(67.3% ROI)
Projected value
Return breakdown
Property appreciation+$19,005
Loan principal paid down+$7,084
Rental cash flow+$7,200
+$57,114(115.5% ROI)
Projected value
Return breakdown
Property appreciation+$32,480
Loan principal paid down+$12,633
Rental cash flow+$12,000
+$123,332(249.5% ROI)
Projected value
Return breakdown
Property appreciation+$69,229
Loan principal paid down+$30,103
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
- --