ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$181,787
Cost breakdown
+
HUD FMRUsed$1,640
Market rentN/A
Est. payment standardN/A
-
Loan amount$145,429
Down payment$36,357
Rate6.50%
Term30 years
-
Property taxes-$182
Insurance-$175
Utilities$0
HOA$0
Management-$164
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,388(72.6% ROI)
Projected value
Return breakdown
Property appreciation+$13,978
Loan principal paid down+$5,210
Rental cash flow+$7,200
+$45,180(124.3% ROI)
Projected value
Return breakdown
Property appreciation+$23,888
Loan principal paid down+$9,292
Rental cash flow+$12,000
+$97,056(266.9% ROI)
Projected value
Return breakdown
Property appreciation+$50,916
Loan principal paid down+$22,140
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
- --