ZIP Investment Score
77
095130300
Purchase Price Calculator
Maximum purchase price
$340,788
Cost breakdown
+
HUD FMRUsed$2,710
Market rentN/A
Est. payment standardN/A
-
Loan amount$272,631
Down payment$68,158
Rate6.50%
Term30 years
-
Property taxes-$341
Insurance-$175
Utilities$0
HOA$0
Management-$271
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,171(63.3% ROI)
Projected value
Return breakdown
Property appreciation+$26,203
Loan principal paid down+$9,768
Rental cash flow+$7,200
+$74,201(108.9% ROI)
Projected value
Return breakdown
Property appreciation+$44,782
Loan principal paid down+$17,418
Rental cash flow+$12,000
+$160,955(236.2% ROI)
Projected value
Return breakdown
Property appreciation+$95,450
Loan principal paid down+$41,505
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
- --