ZIP Investment Score
83
095130300
Purchase Price Calculator
Maximum purchase price
$132,749
Cost breakdown
+
HUD FMRUsed$1,310
Market rentN/A
Est. payment standardN/A
-
Loan amount$106,199
Down payment$26,550
Rate6.50%
Term30 years
-
Property taxes-$133
Insurance-$175
Utilities$0
HOA$0
Management-$131
=
Calculation mode
Hold period projections
Annual appreciation rate
+$21,212(79.9% ROI)
Projected value
Return breakdown
Property appreciation+$10,207
Loan principal paid down+$3,805
Rental cash flow+$7,200
+$36,229(136.5% ROI)
Projected value
Return breakdown
Property appreciation+$17,444
Loan principal paid down+$6,785
Rental cash flow+$12,000
+$77,349(291.3% ROI)
Projected value
Return breakdown
Property appreciation+$37,181
Loan principal paid down+$16,168
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
- --