ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$123,833
Cost breakdown
+
HUD FMRUsed$1,250
Market rentN/A
Est. payment standardN/A
-
Loan amount$99,066
Down payment$24,767
Rate6.50%
Term30 years
-
Property taxes-$124
Insurance-$175
Utilities$0
HOA$0
Management-$125
=
Calculation mode
Hold period projections
Annual appreciation rate
+$20,271(81.8% ROI)
Projected value
Return breakdown
Property appreciation+$9,522
Loan principal paid down+$3,549
Rental cash flow+$7,200
+$34,602(139.7% ROI)
Projected value
Return breakdown
Property appreciation+$16,273
Loan principal paid down+$6,329
Rental cash flow+$12,000
+$73,765(297.8% ROI)
Projected value
Return breakdown
Property appreciation+$34,684
Loan principal paid down+$15,082
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
- --