ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$126,805
Cost breakdown
+
HUD FMRUsed$1,270
Market rentN/A
Est. payment standardN/A
-
Loan amount$101,444
Down payment$25,361
Rate6.50%
Term30 years
-
Property taxes-$127
Insurance-$175
Utilities$0
HOA$0
Management-$127
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,585(81.2% ROI)
Projected value
Return breakdown
Property appreciation+$9,750
Loan principal paid down+$3,634
Rental cash flow+$7,200
+$35,144(138.6% ROI)
Projected value
Return breakdown
Property appreciation+$16,663
Loan principal paid down+$6,481
Rental cash flow+$12,000
+$74,960(295.6% ROI)
Projected value
Return breakdown
Property appreciation+$35,516
Loan principal paid down+$15,444
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
- --