ZIP Investment Score
87
095130300
Purchase Price Calculator
Maximum purchase price
$98,571
Cost breakdown
+
HUD FMRUsed$1,080
Market rentN/A
Est. payment standardN/A
-
Loan amount$78,857
Down payment$19,714
Rate6.50%
Term30 years
-
Property taxes-$99
Insurance-$175
Utilities$0
HOA$0
Management-$108
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,604(89.3% ROI)
Projected value
Return breakdown
Property appreciation+$7,579
Loan principal paid down+$2,825
Rental cash flow+$7,200
+$29,991(152.1% ROI)
Projected value
Return breakdown
Property appreciation+$12,953
Loan principal paid down+$5,038
Rental cash flow+$12,000
+$63,613(322.7% ROI)
Projected value
Return breakdown
Property appreciation+$27,608
Loan principal paid down+$12,005
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
- --