ZIP Investment Score
102
095130300
Purchase Price Calculator
Maximum purchase price
$328,900
Cost breakdown
+
HUD FMRUsed$2,630
Market rentN/A
Est. payment standardN/A
-
Loan amount$263,120
Down payment$65,780
Rate6.50%
Term30 years
-
Property taxes-$329
Insurance-$175
Utilities$0
HOA$0
Management-$263
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,916(63.7% ROI)
Projected value
Return breakdown
Property appreciation+$25,289
Loan principal paid down+$9,427
Rental cash flow+$7,200
+$72,031(109.5% ROI)
Projected value
Return breakdown
Property appreciation+$43,220
Loan principal paid down+$16,811
Rental cash flow+$12,000
+$156,177(237.4% ROI)
Projected value
Return breakdown
Property appreciation+$92,120
Loan principal paid down+$40,057
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
- --