ZIP Investment Score
55
095130300
Purchase Price Calculator
Maximum purchase price
$299,181
Cost breakdown
+
HUD FMRUsed$2,430
Market rentN/A
Est. payment standardN/A
-
Loan amount$239,344
Down payment$59,836
Rate6.50%
Term30 years
-
Property taxes-$299
Insurance-$175
Utilities$0
HOA$0
Management-$243
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,779(64.8% ROI)
Projected value
Return breakdown
Property appreciation+$23,004
Loan principal paid down+$8,575
Rental cash flow+$7,200
+$66,607(111.3% ROI)
Projected value
Return breakdown
Property appreciation+$39,315
Loan principal paid down+$15,292
Rental cash flow+$12,000
+$144,233(241.0% ROI)
Projected value
Return breakdown
Property appreciation+$83,796
Loan principal paid down+$36,437
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
- --