ZIP Investment Score
75
095130300
Purchase Price Calculator
Maximum purchase price
$343,760
Cost breakdown
+
HUD FMRUsed$2,730
Market rentN/A
Est. payment standardN/A
-
Loan amount$275,008
Down payment$68,752
Rate6.50%
Term30 years
-
Property taxes-$344
Insurance-$175
Utilities$0
HOA$0
Management-$273
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,485(63.2% ROI)
Projected value
Return breakdown
Property appreciation+$26,432
Loan principal paid down+$9,853
Rental cash flow+$7,200
+$74,743(108.7% ROI)
Projected value
Return breakdown
Property appreciation+$45,173
Loan principal paid down+$17,570
Rental cash flow+$12,000
+$162,149(235.8% ROI)
Projected value
Return breakdown
Property appreciation+$96,282
Loan principal paid down+$41,867
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
- --