ZIP Investment Score
68
095130300
Purchase Price Calculator
Maximum purchase price
$162,469
Cost breakdown
+
HUD FMRUsed$1,510
Market rentN/A
Est. payment standardN/A
-
Loan amount$129,975
Down payment$32,494
Rate6.50%
Term30 years
-
Property taxes-$162
Insurance-$175
Utilities$0
HOA$0
Management-$151
=
Calculation mode
Hold period projections
Annual appreciation rate
+$24,349(74.9% ROI)
Projected value
Return breakdown
Property appreciation+$12,492
Loan principal paid down+$4,657
Rental cash flow+$7,200
+$41,654(128.2% ROI)
Projected value
Return breakdown
Property appreciation+$21,350
Loan principal paid down+$8,304
Rental cash flow+$12,000
+$89,292(274.8% ROI)
Projected value
Return breakdown
Property appreciation+$45,505
Loan principal paid down+$19,787
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
- --