ZIP Investment Score
80
095130300
Purchase Price Calculator
Maximum purchase price
$104,515
Cost breakdown
+
HUD FMRUsed$1,120
Market rentN/A
Est. payment standardN/A
-
Loan amount$83,612
Down payment$20,903
Rate6.50%
Term30 years
-
Property taxes-$105
Insurance-$175
Utilities$0
HOA$0
Management-$112
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,232(87.2% ROI)
Projected value
Return breakdown
Property appreciation+$8,036
Loan principal paid down+$2,996
Rental cash flow+$7,200
+$31,076(148.7% ROI)
Projected value
Return breakdown
Property appreciation+$13,734
Loan principal paid down+$5,342
Rental cash flow+$12,000
+$66,002(315.8% ROI)
Projected value
Return breakdown
Property appreciation+$29,273
Loan principal paid down+$12,729
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
- --