ZIP Investment Score
91
095130300
Purchase Price Calculator
Maximum purchase price
$318,498
Cost breakdown
+
HUD FMRUsed$2,560
Market rentN/A
Est. payment standardN/A
-
Loan amount$254,799
Down payment$63,700
Rate6.50%
Term30 years
-
Property taxes-$318
Insurance-$175
Utilities$0
HOA$0
Management-$256
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,818(64.1% ROI)
Projected value
Return breakdown
Property appreciation+$24,490
Loan principal paid down+$9,129
Rental cash flow+$7,200
+$70,132(110.1% ROI)
Projected value
Return breakdown
Property appreciation+$41,853
Loan principal paid down+$16,279
Rental cash flow+$12,000
+$151,997(238.6% ROI)
Projected value
Return breakdown
Property appreciation+$89,206
Loan principal paid down+$38,790
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
- --