ZIP Investment Score
33
095130300
Purchase Price Calculator
Maximum purchase price
$431,434
Cost breakdown
+
HUD FMRUsed$3,320
Market rentN/A
Est. payment standardN/A
-
Loan amount$345,147
Down payment$86,287
Rate6.50%
Term30 years
-
Property taxes-$431
Insurance-$175
Utilities$0
HOA$0
Management-$332
=
Calculation mode
Hold period projections
Annual appreciation rate
+$52,739(61.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,173
Loan principal paid down+$12,366
Rental cash flow+$7,200
+$90,746(105.2% ROI)
Projected value
Return breakdown
Property appreciation+$56,694
Loan principal paid down+$22,052
Rental cash flow+$12,000
+$197,383(228.8% ROI)
Projected value
Return breakdown
Property appreciation+$120,838
Loan principal paid down+$52,545
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
- --