ZIP Investment Score
39
095130300
Purchase Price Calculator
Maximum purchase price
$79,253
Cost breakdown
+
HUD FMRUsed$950
Market rentN/A
Est. payment standardN/A
-
Loan amount$63,402
Down payment$15,851
Rate6.50%
Term30 years
-
Property taxes-$79
Insurance-$175
Utilities$0
HOA$0
Management-$95
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,565(98.2% ROI)
Projected value
Return breakdown
Property appreciation+$6,094
Loan principal paid down+$2,272
Rental cash flow+$7,200
+$26,465(167.0% ROI)
Projected value
Return breakdown
Property appreciation+$10,415
Loan principal paid down+$4,051
Rental cash flow+$12,000
+$55,850(352.4% ROI)
Projected value
Return breakdown
Property appreciation+$22,198
Loan principal paid down+$9,652
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
- --