ZIP Investment Score
65
095130300
Purchase Price Calculator
Maximum purchase price
$218,937
Cost breakdown
+
HUD FMRUsed$1,890
Market rentN/A
Est. payment standardN/A
-
Loan amount$175,149
Down payment$43,787
Rate6.50%
Term30 years
-
Property taxes-$219
Insurance-$175
Utilities$0
HOA$0
Management-$189
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,309(69.2% ROI)
Projected value
Return breakdown
Property appreciation+$16,834
Loan principal paid down+$6,275
Rental cash flow+$7,200
+$51,960(118.7% ROI)
Projected value
Return breakdown
Property appreciation+$28,770
Loan principal paid down+$11,190
Rental cash flow+$12,000
+$111,985(255.7% ROI)
Projected value
Return breakdown
Property appreciation+$61,321
Loan principal paid down+$26,665
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
- --