ZIP Investment Score
97
095130300
Purchase Price Calculator
Maximum purchase price
$85,197
Cost breakdown
+
HUD FMRUsed$990
Market rentN/A
Est. payment standardN/A
-
Loan amount$68,158
Down payment$17,039
Rate6.50%
Term30 years
-
Property taxes-$85
Insurance-$175
Utilities$0
HOA$0
Management-$99
=
Calculation mode
Hold period projections
Annual appreciation rate
+$16,193(95.0% ROI)
Projected value
Return breakdown
Property appreciation+$6,551
Loan principal paid down+$2,442
Rental cash flow+$7,200
+$27,550(161.7% ROI)
Projected value
Return breakdown
Property appreciation+$11,196
Loan principal paid down+$4,355
Rental cash flow+$12,000
+$58,239(341.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,862
Loan principal paid down+$10,376
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
- --