ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$403,200
Cost breakdown
+
HUD FMRUsed$3,130
Market rentN/A
Est. payment standardN/A
-
Loan amount$322,560
Down payment$80,640
Rate6.50%
Term30 years
-
Property taxes-$403
Insurance-$175
Utilities$0
HOA$0
Management-$313
=
Calculation mode
Hold period projections
Annual appreciation rate
+$49,759(61.7% ROI)
Projected value
Return breakdown
Property appreciation+$31,002
Loan principal paid down+$11,557
Rental cash flow+$7,200
+$85,592(106.1% ROI)
Projected value
Return breakdown
Property appreciation+$52,984
Loan principal paid down+$20,608
Rental cash flow+$12,000
+$186,036(230.7% ROI)
Projected value
Return breakdown
Property appreciation+$112,930
Loan principal paid down+$49,106
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
- --