ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$284,321
Cost breakdown
+
HUD FMRUsed$2,330
Market rentN/A
Est. payment standardN/A
-
Loan amount$227,456
Down payment$56,864
Rate6.50%
Term30 years
-
Property taxes-$284
Insurance-$175
Utilities$0
HOA$0
Management-$233
=
Calculation mode
Hold period projections
Annual appreciation rate
+$37,211(65.4% ROI)
Projected value
Return breakdown
Property appreciation+$21,862
Loan principal paid down+$8,149
Rental cash flow+$7,200
+$63,894(112.4% ROI)
Projected value
Return breakdown
Property appreciation+$37,362
Loan principal paid down+$14,532
Rental cash flow+$12,000
+$138,261(243.1% ROI)
Projected value
Return breakdown
Property appreciation+$79,634
Loan principal paid down+$34,628
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
- --