ZIP Investment Score
89
095130300
Purchase Price Calculator
Maximum purchase price
$177,329
Cost breakdown
+
HUD FMRUsed$1,610
Market rentN/A
Est. payment standardN/A
-
Loan amount$141,863
Down payment$35,466
Rate6.50%
Term30 years
-
Property taxes-$177
Insurance-$175
Utilities$0
HOA$0
Management-$161
=
Calculation mode
Hold period projections
Annual appreciation rate
+$25,918(73.1% ROI)
Projected value
Return breakdown
Property appreciation+$13,635
Loan principal paid down+$5,083
Rental cash flow+$7,200
+$44,366(125.1% ROI)
Projected value
Return breakdown
Property appreciation+$23,302
Loan principal paid down+$9,064
Rental cash flow+$12,000
+$95,264(268.6% ROI)
Projected value
Return breakdown
Property appreciation+$49,667
Loan principal paid down+$21,597
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
- --