ZIP Investment Score
94
095130300
Purchase Price Calculator
Maximum purchase price
$302,153
Cost breakdown
+
HUD FMRUsed$2,450
Market rentN/A
Est. payment standardN/A
-
Loan amount$241,722
Down payment$60,431
Rate6.50%
Term30 years
-
Property taxes-$302
Insurance-$175
Utilities$0
HOA$0
Management-$245
=
Calculation mode
Hold period projections
Annual appreciation rate
+$39,093(64.7% ROI)
Projected value
Return breakdown
Property appreciation+$23,233
Loan principal paid down+$8,660
Rental cash flow+$7,200
+$67,149(111.1% ROI)
Projected value
Return breakdown
Property appreciation+$39,705
Loan principal paid down+$15,444
Rental cash flow+$12,000
+$145,428(240.7% ROI)
Projected value
Return breakdown
Property appreciation+$84,628
Loan principal paid down+$36,799
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
- --