ZIP Investment Score
53
095130300
Purchase Price Calculator
Maximum purchase price
$253,115
Cost breakdown
+
HUD FMRUsed$2,120
Market rentN/A
Est. payment standardN/A
-
Loan amount$202,492
Down payment$50,623
Rate6.50%
Term30 years
-
Property taxes-$253
Insurance-$175
Utilities$0
HOA$0
Management-$212
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,917(67.0% ROI)
Projected value
Return breakdown
Property appreciation+$19,462
Loan principal paid down+$7,255
Rental cash flow+$7,200
+$58,199(115.0% ROI)
Projected value
Return breakdown
Property appreciation+$33,261
Loan principal paid down+$12,937
Rental cash flow+$12,000
+$125,721(248.3% ROI)
Projected value
Return breakdown
Property appreciation+$70,893
Loan principal paid down+$30,827
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
- --