ZIP Investment Score
88
095130300
Purchase Price Calculator
Maximum purchase price
$94,113
Cost breakdown
+
HUD FMRUsed$1,050
Market rentN/A
Est. payment standardN/A
-
Loan amount$75,290
Down payment$18,823
Rate6.50%
Term30 years
-
Property taxes-$94
Insurance-$175
Utilities$0
HOA$0
Management-$105
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,134(91.0% ROI)
Projected value
Return breakdown
Property appreciation+$7,236
Loan principal paid down+$2,697
Rental cash flow+$7,200
+$29,178(155.0% ROI)
Projected value
Return breakdown
Property appreciation+$12,367
Loan principal paid down+$4,810
Rental cash flow+$12,000
+$61,822(328.4% ROI)
Projected value
Return breakdown
Property appreciation+$26,360
Loan principal paid down+$11,462
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
- --