Loading Investment Score
ZIP Investment Score
--
095130300
Purchase Price Calculator
Maximum purchase price
$300,369
Cost breakdown
+
HUD FMRUsed$2,438
Market rentN/A
Est. payment standardN/A
-
Loan amount$240,295
Down payment$60,074
Rate6.50%
Term30 years
-
Property taxes-$300
Insurance-$175
Utilities$0
HOA$0
Management-$244
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,905(64.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,096
Loan principal paid down+$8,609
Rental cash flow+$7,200
+$66,824(111.2% ROI)
Projected value
Return breakdown
Property appreciation+$39,471
Loan principal paid down+$15,353
Rental cash flow+$12,000
+$144,711(240.9% ROI)
Projected value
Return breakdown
Property appreciation+$84,129
Loan principal paid down+$36,582
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
- --