ZIP Investment Score
118
095130300
Purchase Price Calculator
Maximum purchase price
$502,762
Cost breakdown
+
HUD FMRUsed$3,800
Market rentN/A
Est. payment standardN/A
-
Loan amount$402,210
Down payment$100,552
Rate6.50%
Term30 years
-
Property taxes-$503
Insurance-$175
Utilities$0
HOA$0
Management-$380
=
Calculation mode
Hold period projections
Annual appreciation rate
+$60,268(59.9% ROI)
Projected value
Return breakdown
Property appreciation+$38,658
Loan principal paid down+$14,410
Rental cash flow+$7,200
+$103,764(103.2% ROI)
Projected value
Return breakdown
Property appreciation+$66,067
Loan principal paid down+$25,697
Rental cash flow+$12,000
+$226,048(224.8% ROI)
Projected value
Return breakdown
Property appreciation+$140,816
Loan principal paid down+$61,232
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
- --