ZIP Investment Score
109
095130300
Purchase Price Calculator
Maximum purchase price
$82,225
Cost breakdown
+
HUD FMRUsed$970
Market rentN/A
Est. payment standardN/A
-
Loan amount$65,780
Down payment$16,445
Rate6.50%
Term30 years
-
Property taxes-$82
Insurance-$175
Utilities$0
HOA$0
Management-$97
=
Calculation mode
Hold period projections
Annual appreciation rate
+$15,879(96.6% ROI)
Projected value
Return breakdown
Property appreciation+$6,322
Loan principal paid down+$2,357
Rental cash flow+$7,200
+$27,008(164.2% ROI)
Projected value
Return breakdown
Property appreciation+$10,805
Loan principal paid down+$4,203
Rental cash flow+$12,000
+$57,044(346.9% ROI)
Projected value
Return breakdown
Property appreciation+$23,030
Loan principal paid down+$10,014
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
- --