ZIP Investment Score
27
095130300
Purchase Price Calculator
Maximum purchase price
$97,085
Cost breakdown
+
HUD FMRUsed$1,070
Market rentN/A
Est. payment standardN/A
-
Loan amount$77,668
Down payment$19,417
Rate6.50%
Term30 years
-
Property taxes-$97
Insurance-$175
Utilities$0
HOA$0
Management-$107
=
Calculation mode
Hold period projections
Annual appreciation rate
+$17,448(89.9% ROI)
Projected value
Return breakdown
Property appreciation+$7,465
Loan principal paid down+$2,783
Rental cash flow+$7,200
+$29,720(153.1% ROI)
Projected value
Return breakdown
Property appreciation+$12,758
Loan principal paid down+$4,962
Rental cash flow+$12,000
+$63,016(324.5% ROI)
Projected value
Return breakdown
Property appreciation+$27,192
Loan principal paid down+$11,824
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
- --