ZIP Investment Score
129
095130300
Purchase Price Calculator
Maximum purchase price
$270,947
Cost breakdown
+
HUD FMRUsed$2,240
Market rentN/A
Est. payment standardN/A
-
Loan amount$216,757
Down payment$54,189
Rate6.50%
Term30 years
-
Property taxes-$271
Insurance-$175
Utilities$0
HOA$0
Management-$224
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,799(66.1% ROI)
Projected value
Return breakdown
Property appreciation+$20,833
Loan principal paid down+$7,766
Rental cash flow+$7,200
+$61,453(113.4% ROI)
Projected value
Return breakdown
Property appreciation+$35,605
Loan principal paid down+$13,849
Rental cash flow+$12,000
+$132,887(245.2% ROI)
Projected value
Return breakdown
Property appreciation+$75,888
Loan principal paid down+$32,999
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
- --