ZIP Investment Score
73
095130300
Purchase Price Calculator
Maximum purchase price
$331,872
Cost breakdown
+
HUD FMRUsed$2,650
Market rentN/A
Est. payment standardN/A
-
Loan amount$265,498
Down payment$66,374
Rate6.50%
Term30 years
-
Property taxes-$332
Insurance-$175
Utilities$0
HOA$0
Management-$265
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,230(63.6% ROI)
Projected value
Return breakdown
Property appreciation+$25,518
Loan principal paid down+$9,512
Rental cash flow+$7,200
+$72,573(109.3% ROI)
Projected value
Return breakdown
Property appreciation+$43,611
Loan principal paid down+$16,963
Rental cash flow+$12,000
+$157,371(237.1% ROI)
Projected value
Return breakdown
Property appreciation+$92,952
Loan principal paid down+$40,419
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
- --