ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$290,265
Cost breakdown
+
HUD FMRUsed$2,370
Market rentN/A
Est. payment standardN/A
-
Loan amount$232,212
Down payment$58,053
Rate6.50%
Term30 years
-
Property taxes-$290
Insurance-$175
Utilities$0
HOA$0
Management-$237
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,838(65.2% ROI)
Projected value
Return breakdown
Property appreciation+$22,319
Loan principal paid down+$8,320
Rental cash flow+$7,200
+$64,979(111.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,143
Loan principal paid down+$14,836
Rental cash flow+$12,000
+$140,650(242.3% ROI)
Projected value
Return breakdown
Property appreciation+$81,299
Loan principal paid down+$35,352
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
- --