ZIP Investment Score
81
095130300
Purchase Price Calculator
Maximum purchase price
$106,001
Cost breakdown
+
HUD FMRUsed$1,130
Market rentN/A
Est. payment standardN/A
-
Loan amount$84,801
Down payment$21,200
Rate6.50%
Term30 years
-
Property taxes-$106
Insurance-$175
Utilities$0
HOA$0
Management-$113
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,389(86.7% ROI)
Projected value
Return breakdown
Property appreciation+$8,150
Loan principal paid down+$3,038
Rental cash flow+$7,200
+$31,347(147.9% ROI)
Projected value
Return breakdown
Property appreciation+$13,929
Loan principal paid down+$5,418
Rental cash flow+$12,000
+$66,599(314.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,689
Loan principal paid down+$12,910
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
- --