ZIP Investment Score
22
095130300
Purchase Price Calculator
Maximum purchase price
$233,797
Cost breakdown
+
HUD FMRUsed$1,990
Market rentN/A
Est. payment standardN/A
-
Loan amount$187,037
Down payment$46,759
Rate6.50%
Term30 years
-
Property taxes-$234
Insurance-$175
Utilities$0
HOA$0
Management-$199
=
Calculation mode
Hold period projections
Annual appreciation rate
+$31,878(68.2% ROI)
Projected value
Return breakdown
Property appreciation+$17,977
Loan principal paid down+$6,701
Rental cash flow+$7,200
+$54,673(116.9% ROI)
Projected value
Return breakdown
Property appreciation+$30,723
Loan principal paid down+$11,950
Rental cash flow+$12,000
+$117,957(252.3% ROI)
Projected value
Return breakdown
Property appreciation+$65,483
Loan principal paid down+$28,474
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
- --