ZIP Investment Score
108
095130300
Purchase Price Calculator
Maximum purchase price
$202,591
Cost breakdown
+
HUD FMRUsed$1,780
Market rentN/A
Est. payment standardN/A
-
Loan amount$162,073
Down payment$40,518
Rate6.50%
Term30 years
-
Property taxes-$203
Insurance-$175
Utilities$0
HOA$0
Management-$178
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,584(70.5% ROI)
Projected value
Return breakdown
Property appreciation+$15,577
Loan principal paid down+$5,807
Rental cash flow+$7,200
+$48,977(120.9% ROI)
Projected value
Return breakdown
Property appreciation+$26,622
Loan principal paid down+$10,355
Rental cash flow+$12,000
+$105,416(260.2% ROI)
Projected value
Return breakdown
Property appreciation+$56,743
Loan principal paid down+$24,674
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
- --