ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$282,835
Cost breakdown
+
HUD FMRUsed$2,320
Market rentN/A
Est. payment standardN/A
-
Loan amount$226,268
Down payment$56,567
Rate6.50%
Term30 years
-
Property taxes-$283
Insurance-$175
Utilities$0
HOA$0
Management-$232
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,054(65.5% ROI)
Projected value
Return breakdown
Property appreciation+$21,747
Loan principal paid down+$8,107
Rental cash flow+$7,200
+$63,623(112.5% ROI)
Projected value
Return breakdown
Property appreciation+$37,167
Loan principal paid down+$14,456
Rental cash flow+$12,000
+$137,664(243.4% ROI)
Projected value
Return breakdown
Property appreciation+$79,218
Loan principal paid down+$34,447
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
- --