Loading Investment Score
ZIP Investment Score
--
095130300
Purchase Price Calculator
Maximum purchase price
$169,602
Cost breakdown
+
HUD FMRUsed$1,558
Market rentN/A
Est. payment standardN/A
-
Loan amount$135,681
Down payment$33,920
Rate6.50%
Term30 years
-
Property taxes-$170
Insurance-$175
Utilities$0
HOA$0
Management-$156
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,102(74.0% ROI)
Projected value
Return breakdown
Property appreciation+$13,041
Loan principal paid down+$4,861
Rental cash flow+$7,200
+$42,956(126.6% ROI)
Projected value
Return breakdown
Property appreciation+$22,287
Loan principal paid down+$8,669
Rental cash flow+$12,000
+$92,159(271.7% ROI)
Projected value
Return breakdown
Property appreciation+$47,503
Loan principal paid down+$20,656
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
- --