ZIP Investment Score
57
095130300
Purchase Price Calculator
Maximum purchase price
$199,619
Cost breakdown
+
HUD FMRUsed$1,760
Market rentN/A
Est. payment standardN/A
-
Loan amount$159,695
Down payment$39,924
Rate6.50%
Term30 years
-
Property taxes-$200
Insurance-$175
Utilities$0
HOA$0
Management-$176
=
Calculation mode
Hold period projections
Annual appreciation rate
+$28,270(70.8% ROI)
Projected value
Return breakdown
Property appreciation+$15,349
Loan principal paid down+$5,721
Rental cash flow+$7,200
+$48,434(121.3% ROI)
Projected value
Return breakdown
Property appreciation+$26,232
Loan principal paid down+$10,203
Rental cash flow+$12,000
+$104,222(261.1% ROI)
Projected value
Return breakdown
Property appreciation+$55,910
Loan principal paid down+$24,312
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
- --