ZIP Investment Score
70
095130300
Purchase Price Calculator
Maximum purchase price
$220,423
Cost breakdown
+
HUD FMRUsed$1,900
Market rentN/A
Est. payment standardN/A
-
Loan amount$176,338
Down payment$44,085
Rate6.50%
Term30 years
-
Property taxes-$220
Insurance-$175
Utilities$0
HOA$0
Management-$190
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,466(69.1% ROI)
Projected value
Return breakdown
Property appreciation+$16,948
Loan principal paid down+$6,318
Rental cash flow+$7,200
+$52,232(118.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,965
Loan principal paid down+$11,266
Rental cash flow+$12,000
+$112,583(255.4% ROI)
Projected value
Return breakdown
Property appreciation+$61,737
Loan principal paid down+$26,846
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
- --