ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$120,861
Cost breakdown
+
HUD FMRUsed$1,230
Market rentN/A
Est. payment standardN/A
-
Loan amount$96,689
Down payment$24,172
Rate6.50%
Term30 years
-
Property taxes-$121
Insurance-$175
Utilities$0
HOA$0
Management-$123
=
Calculation mode
Hold period projections
Annual appreciation rate
+$19,957(82.6% ROI)
Projected value
Return breakdown
Property appreciation+$9,293
Loan principal paid down+$3,464
Rental cash flow+$7,200
+$34,060(140.9% ROI)
Projected value
Return breakdown
Property appreciation+$15,882
Loan principal paid down+$6,177
Rental cash flow+$12,000
+$72,571(300.2% ROI)
Projected value
Return breakdown
Property appreciation+$33,851
Loan principal paid down+$14,720
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
- --