ZIP Investment Score
119
095130300
Purchase Price Calculator
Maximum purchase price
$369,022
Cost breakdown
+
HUD FMRUsed$2,900
Market rentN/A
Est. payment standardN/A
-
Loan amount$295,218
Down payment$73,804
Rate6.50%
Term30 years
-
Property taxes-$369
Insurance-$175
Utilities$0
HOA$0
Management-$290
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,151(62.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,374
Loan principal paid down+$10,577
Rental cash flow+$7,200
+$79,354(107.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,493
Loan principal paid down+$18,862
Rental cash flow+$12,000
+$172,301(233.5% ROI)
Projected value
Return breakdown
Property appreciation+$103,357
Loan principal paid down+$44,944
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
- --