ZIP Investment Score
114
095130300
Purchase Price Calculator
Maximum purchase price
$211,507
Cost breakdown
+
HUD FMRUsed$1,840
Market rentN/A
Est. payment standardN/A
-
Loan amount$169,205
Down payment$42,301
Rate6.50%
Term30 years
-
Property taxes-$212
Insurance-$175
Utilities$0
HOA$0
Management-$184
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,525(69.8% ROI)
Projected value
Return breakdown
Property appreciation+$16,263
Loan principal paid down+$6,062
Rental cash flow+$7,200
+$50,604(119.6% ROI)
Projected value
Return breakdown
Property appreciation+$27,794
Loan principal paid down+$10,811
Rental cash flow+$12,000
+$108,999(257.7% ROI)
Projected value
Return breakdown
Property appreciation+$59,240
Loan principal paid down+$25,760
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
- --