ZIP Investment Score
71
095130300
Purchase Price Calculator
Maximum purchase price
$223,395
Cost breakdown
+
HUD FMRUsed$1,920
Market rentN/A
Est. payment standardN/A
-
Loan amount$178,716
Down payment$44,679
Rate6.50%
Term30 years
-
Property taxes-$223
Insurance-$175
Utilities$0
HOA$0
Management-$192
=
Calculation mode
Hold period projections
Annual appreciation rate
+$30,780(68.9% ROI)
Projected value
Return breakdown
Property appreciation+$17,177
Loan principal paid down+$6,403
Rental cash flow+$7,200
+$52,774(118.1% ROI)
Projected value
Return breakdown
Property appreciation+$29,356
Loan principal paid down+$11,418
Rental cash flow+$12,000
+$113,777(254.7% ROI)
Projected value
Return breakdown
Property appreciation+$62,569
Loan principal paid down+$27,207
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
- --