ZIP Investment Score
51
095130300
Purchase Price Calculator
Maximum purchase price
$76,281
Cost breakdown
+
HUD FMRUsed$930
Market rentN/A
Est. payment standardN/A
-
Loan amount$61,025
Down payment$15,256
Rate6.50%
Term30 years
-
Property taxes-$76
Insurance-$175
Utilities$0
HOA$0
Management-$93
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,252(100.0% ROI)
Projected value
Return breakdown
Property appreciation+$5,865
Loan principal paid down+$2,186
Rental cash flow+$7,200
+$25,923(169.9% ROI)
Projected value
Return breakdown
Property appreciation+$10,024
Loan principal paid down+$3,899
Rental cash flow+$12,000
+$54,656(358.3% ROI)
Projected value
Return breakdown
Property appreciation+$21,365
Loan principal paid down+$9,290
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
- --