ZIP Investment Score
74
095130300
Purchase Price Calculator
Maximum purchase price
$117,889
Cost breakdown
+
HUD FMRUsed$1,210
Market rentN/A
Est. payment standardN/A
-
Loan amount$94,311
Down payment$23,578
Rate6.50%
Term30 years
-
Property taxes-$118
Insurance-$175
Utilities$0
HOA$0
Management-$121
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,644(83.3% ROI)
Projected value
Return breakdown
Property appreciation+$9,065
Loan principal paid down+$3,379
Rental cash flow+$7,200
+$33,517(142.2% ROI)
Projected value
Return breakdown
Property appreciation+$15,492
Loan principal paid down+$6,026
Rental cash flow+$12,000
+$71,377(302.7% ROI)
Projected value
Return breakdown
Property appreciation+$33,019
Loan principal paid down+$14,358
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
- --