ZIP Investment Score
113
095130300
Purchase Price Calculator
Maximum purchase price
$122,347
Cost breakdown
+
HUD FMRUsed$1,240
Market rentN/A
Est. payment standardN/A
-
Loan amount$97,878
Down payment$24,469
Rate6.50%
Term30 years
-
Property taxes-$122
Insurance-$175
Utilities$0
HOA$0
Management-$124
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,114(82.2% ROI)
Projected value
Return breakdown
Property appreciation+$9,407
Loan principal paid down+$3,507
Rental cash flow+$7,200
+$34,331(140.3% ROI)
Projected value
Return breakdown
Property appreciation+$16,077
Loan principal paid down+$6,253
Rental cash flow+$12,000
+$73,168(299.0% ROI)
Projected value
Return breakdown
Property appreciation+$34,268
Loan principal paid down+$14,901
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
- --