ZIP Investment Score
61
095130300
Purchase Price Calculator
Maximum purchase price
$285,807
Cost breakdown
+
HUD FMRUsed$2,340
Market rentN/A
Est. payment standardN/A
-
Loan amount$228,645
Down payment$57,161
Rate6.50%
Term30 years
-
Property taxes-$286
Insurance-$175
Utilities$0
HOA$0
Management-$234
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,368(65.4% ROI)
Projected value
Return breakdown
Property appreciation+$21,976
Loan principal paid down+$8,192
Rental cash flow+$7,200
+$64,166(112.3% ROI)
Projected value
Return breakdown
Property appreciation+$37,557
Loan principal paid down+$14,608
Rental cash flow+$12,000
+$138,859(242.9% ROI)
Projected value
Return breakdown
Property appreciation+$80,050
Loan principal paid down+$34,809
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
- --