ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$266,489
Cost breakdown
+
HUD FMRUsed$2,210
Market rentN/A
Est. payment standardN/A
-
Loan amount$213,191
Down payment$53,298
Rate6.50%
Term30 years
-
Property taxes-$266
Insurance-$175
Utilities$0
HOA$0
Management-$221
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,329(66.3% ROI)
Projected value
Return breakdown
Property appreciation+$20,490
Loan principal paid down+$7,638
Rental cash flow+$7,200
+$60,640(113.8% ROI)
Projected value
Return breakdown
Property appreciation+$35,019
Loan principal paid down+$13,621
Rental cash flow+$12,000
+$131,095(246.0% ROI)
Projected value
Return breakdown
Property appreciation+$74,639
Loan principal paid down+$32,456
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
- --