ZIP Investment Score
104
095130300
Purchase Price Calculator
Maximum purchase price
$443,322
Cost breakdown
+
HUD FMRUsed$3,400
Market rentN/A
Est. payment standardN/A
-
Loan amount$354,658
Down payment$88,664
Rate6.50%
Term30 years
-
Property taxes-$443
Insurance-$175
Utilities$0
HOA$0
Management-$340
=
Calculation mode
Hold period projections
Annual appreciation rate
+$53,994(60.9% ROI)
Projected value
Return breakdown
Property appreciation+$34,087
Loan principal paid down+$12,707
Rental cash flow+$7,200
+$92,915(104.8% ROI)
Projected value
Return breakdown
Property appreciation+$58,256
Loan principal paid down+$22,659
Rental cash flow+$12,000
+$202,160(228.0% ROI)
Projected value
Return breakdown
Property appreciation+$124,168
Loan principal paid down+$53,993
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
- --