ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$380,910
Cost breakdown
+
HUD FMRUsed$2,980
Market rentN/A
Est. payment standardN/A
-
Loan amount$304,728
Down payment$76,182
Rate6.50%
Term30 years
-
Property taxes-$381
Insurance-$175
Utilities$0
HOA$0
Management-$298
=
Calculation mode
Hold period projections
Annual appreciation rate
+$47,406(62.2% ROI)
Projected value
Return breakdown
Property appreciation+$29,288
Loan principal paid down+$10,918
Rental cash flow+$7,200
+$81,524(107.0% ROI)
Projected value
Return breakdown
Property appreciation+$50,055
Loan principal paid down+$19,469
Rental cash flow+$12,000
+$177,079(232.4% ROI)
Projected value
Return breakdown
Property appreciation+$106,687
Loan principal paid down+$46,391
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
- --