ZIP Investment Score
69
095130300
Purchase Price Calculator
Maximum purchase price
$208,535
Cost breakdown
+
HUD FMRUsed$1,820
Market rentN/A
Est. payment standardN/A
-
Loan amount$166,828
Down payment$41,707
Rate6.50%
Term30 years
-
Property taxes-$209
Insurance-$175
Utilities$0
HOA$0
Management-$182
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,211(70.0% ROI)
Projected value
Return breakdown
Property appreciation+$16,034
Loan principal paid down+$5,977
Rental cash flow+$7,200
+$50,062(120.0% ROI)
Projected value
Return breakdown
Property appreciation+$27,403
Loan principal paid down+$10,659
Rental cash flow+$12,000
+$107,805(258.5% ROI)
Projected value
Return breakdown
Property appreciation+$58,407
Loan principal paid down+$25,398
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
- --