ZIP Investment Score
112
095130300
Purchase Price Calculator
Maximum purchase price
$287,293
Cost breakdown
+
HUD FMRUsed$2,350
Market rentN/A
Est. payment standardN/A
-
Loan amount$229,834
Down payment$57,459
Rate6.50%
Term30 years
-
Property taxes-$287
Insurance-$175
Utilities$0
HOA$0
Management-$235
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,525(65.3% ROI)
Projected value
Return breakdown
Property appreciation+$22,090
Loan principal paid down+$8,234
Rental cash flow+$7,200
+$64,437(112.1% ROI)
Projected value
Return breakdown
Property appreciation+$37,753
Loan principal paid down+$14,684
Rental cash flow+$12,000
+$139,456(242.7% ROI)
Projected value
Return breakdown
Property appreciation+$80,466
Loan principal paid down+$34,990
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
- --