ZIP Investment Score
99
095130300
Purchase Price Calculator
Maximum purchase price
$184,759
Cost breakdown
+
HUD FMRUsed$1,660
Market rentN/A
Est. payment standardN/A
-
Loan amount$147,807
Down payment$36,952
Rate6.50%
Term30 years
-
Property taxes-$185
Insurance-$175
Utilities$0
HOA$0
Management-$166
=
Calculation mode
Hold period projections
Annual appreciation rate
+$26,702(72.3% ROI)
Projected value
Return breakdown
Property appreciation+$14,206
Loan principal paid down+$5,296
Rental cash flow+$7,200
+$45,722(123.7% ROI)
Projected value
Return breakdown
Property appreciation+$24,279
Loan principal paid down+$9,443
Rental cash flow+$12,000
+$98,250(265.9% ROI)
Projected value
Return breakdown
Property appreciation+$51,748
Loan principal paid down+$22,502
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
- --