ZIP Investment Score
107
095130300
Purchase Price Calculator
Maximum purchase price
$92,627
Cost breakdown
+
HUD FMRUsed$1,040
Market rentN/A
Est. payment standardN/A
-
Loan amount$74,102
Down payment$18,525
Rate6.50%
Term30 years
-
Property taxes-$93
Insurance-$175
Utilities$0
HOA$0
Management-$104
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,977(91.6% ROI)
Projected value
Return breakdown
Property appreciation+$7,122
Loan principal paid down+$2,655
Rental cash flow+$7,200
+$28,906(156.0% ROI)
Projected value
Return breakdown
Property appreciation+$12,172
Loan principal paid down+$4,734
Rental cash flow+$12,000
+$61,225(330.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,943
Loan principal paid down+$11,281
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
- --