ZIP Investment Score
46
095130300
Purchase Price Calculator
Maximum purchase price
$149,095
Cost breakdown
+
HUD FMRUsed$1,420
Market rentN/A
Est. payment standardN/A
-
Loan amount$119,276
Down payment$29,819
Rate6.50%
Term30 years
-
Property taxes-$149
Insurance-$175
Utilities$0
HOA$0
Management-$142
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,937(76.9% ROI)
Projected value
Return breakdown
Property appreciation+$11,464
Loan principal paid down+$4,273
Rental cash flow+$7,200
+$39,213(131.5% ROI)
Projected value
Return breakdown
Property appreciation+$19,592
Loan principal paid down+$7,621
Rental cash flow+$12,000
+$83,918(281.4% ROI)
Projected value
Return breakdown
Property appreciation+$41,759
Loan principal paid down+$18,158
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
- --