ZIP Investment Score
126
095130300
Purchase Price Calculator
Maximum purchase price
$210,021
Cost breakdown
+
HUD FMRUsed$1,830
Market rentN/A
Est. payment standardN/A
-
Loan amount$168,017
Down payment$42,004
Rate6.50%
Term30 years
-
Property taxes-$210
Insurance-$175
Utilities$0
HOA$0
Management-$183
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,368(69.9% ROI)
Projected value
Return breakdown
Property appreciation+$16,149
Loan principal paid down+$6,020
Rental cash flow+$7,200
+$50,333(119.8% ROI)
Projected value
Return breakdown
Property appreciation+$27,598
Loan principal paid down+$10,735
Rental cash flow+$12,000
+$108,402(258.1% ROI)
Projected value
Return breakdown
Property appreciation+$58,824
Loan principal paid down+$25,579
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
- --