ZIP Investment Score
115
095130300
Purchase Price Calculator
Maximum purchase price
$426,976
Cost breakdown
+
HUD FMRUsed$3,290
Market rentN/A
Est. payment standardN/A
-
Loan amount$341,581
Down payment$85,395
Rate6.50%
Term30 years
-
Property taxes-$427
Insurance-$175
Utilities$0
HOA$0
Management-$329
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,268(61.2% ROI)
Projected value
Return breakdown
Property appreciation+$32,830
Loan principal paid down+$12,238
Rental cash flow+$7,200
+$89,932(105.3% ROI)
Projected value
Return breakdown
Property appreciation+$56,108
Loan principal paid down+$21,824
Rental cash flow+$12,000
+$195,591(229.0% ROI)
Projected value
Return breakdown
Property appreciation+$119,589
Loan principal paid down+$52,002
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
- --