ZIP Investment Score
98
095130300
Purchase Price Calculator
Maximum purchase price
$111,945
Cost breakdown
+
HUD FMRUsed$1,170
Market rentN/A
Est. payment standardN/A
-
Loan amount$89,556
Down payment$22,389
Rate6.50%
Term30 years
-
Property taxes-$112
Insurance-$175
Utilities$0
HOA$0
Management-$117
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,016(84.9% ROI)
Projected value
Return breakdown
Property appreciation+$8,608
Loan principal paid down+$3,209
Rental cash flow+$7,200
+$32,432(144.9% ROI)
Projected value
Return breakdown
Property appreciation+$14,710
Loan principal paid down+$5,722
Rental cash flow+$12,000
+$68,988(308.1% ROI)
Projected value
Return breakdown
Property appreciation+$31,354
Loan principal paid down+$13,634
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
- --