ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$103,029
Cost breakdown
+
HUD FMRUsed$1,110
Market rentN/A
Est. payment standardN/A
-
Loan amount$82,423
Down payment$20,606
Rate6.50%
Term30 years
-
Property taxes-$103
Insurance-$175
Utilities$0
HOA$0
Management-$111
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,075(87.7% ROI)
Projected value
Return breakdown
Property appreciation+$7,922
Loan principal paid down+$2,953
Rental cash flow+$7,200
+$30,805(149.5% ROI)
Projected value
Return breakdown
Property appreciation+$13,539
Loan principal paid down+$5,266
Rental cash flow+$12,000
+$65,405(317.4% ROI)
Projected value
Return breakdown
Property appreciation+$28,857
Loan principal paid down+$12,548
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
- --