ZIP Investment Score
105
095130300
Purchase Price Calculator
Maximum purchase price
$101,543
Cost breakdown
+
HUD FMRUsed$1,100
Market rentN/A
Est. payment standardN/A
-
Loan amount$81,234
Down payment$20,309
Rate6.50%
Term30 years
-
Property taxes-$102
Insurance-$175
Utilities$0
HOA$0
Management-$110
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,918(88.2% ROI)
Projected value
Return breakdown
Property appreciation+$7,808
Loan principal paid down+$2,910
Rental cash flow+$7,200
+$30,534(150.3% ROI)
Projected value
Return breakdown
Property appreciation+$13,344
Loan principal paid down+$5,190
Rental cash flow+$12,000
+$64,808(319.1% ROI)
Projected value
Return breakdown
Property appreciation+$28,441
Loan principal paid down+$12,367
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
- --