ZIP Investment Score
76
095130300
Purchase Price Calculator
Maximum purchase price
$110,459
Cost breakdown
+
HUD FMRUsed$1,160
Market rentN/A
Est. payment standardN/A
-
Loan amount$88,367
Down payment$22,092
Rate6.50%
Term30 years
-
Property taxes-$110
Insurance-$175
Utilities$0
HOA$0
Management-$116
=
Calculation mode
Hold period projections
Annual appreciation rate
+$18,859(85.4% ROI)
Projected value
Return breakdown
Property appreciation+$8,493
Loan principal paid down+$3,166
Rental cash flow+$7,200
+$32,161(145.6% ROI)
Projected value
Return breakdown
Property appreciation+$14,515
Loan principal paid down+$5,646
Rental cash flow+$12,000
+$68,391(309.6% ROI)
Projected value
Return breakdown
Property appreciation+$30,938
Loan principal paid down+$13,453
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
- --