ZIP Investment Score
32
095130300
Purchase Price Calculator
Maximum purchase price
$370,508
Cost breakdown
+
HUD FMRUsed$2,910
Market rentN/A
Est. payment standardN/A
-
Loan amount$296,407
Down payment$74,102
Rate6.50%
Term30 years
-
Property taxes-$371
Insurance-$175
Utilities$0
HOA$0
Management-$291
=
Calculation mode
Hold period projections
Annual appreciation rate
+$46,308(62.5% ROI)
Projected value
Return breakdown
Property appreciation+$28,489
Loan principal paid down+$10,620
Rental cash flow+$7,200
+$79,625(107.5% ROI)
Projected value
Return breakdown
Property appreciation+$48,688
Loan principal paid down+$18,937
Rental cash flow+$12,000
+$172,898(233.3% ROI)
Projected value
Return breakdown
Property appreciation+$103,774
Loan principal paid down+$45,125
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
- --