ZIP Investment Score
45
095130300
Purchase Price Calculator
Maximum purchase price
$336,330
Cost breakdown
+
HUD FMRUsed$2,680
Market rentN/A
Est. payment standardN/A
-
Loan amount$269,064
Down payment$67,266
Rate6.50%
Term30 years
-
Property taxes-$336
Insurance-$175
Utilities$0
HOA$0
Management-$268
=
Calculation mode
Hold period projections
Annual appreciation rate
+$42,701(63.5% ROI)
Projected value
Return breakdown
Property appreciation+$25,861
Loan principal paid down+$9,640
Rental cash flow+$7,200
+$73,387(109.1% ROI)
Projected value
Return breakdown
Property appreciation+$44,197
Loan principal paid down+$17,191
Rental cash flow+$12,000
+$159,163(236.6% ROI)
Projected value
Return breakdown
Property appreciation+$94,201
Loan principal paid down+$40,962
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
- --