ZIP Investment Score
54
095130300
Purchase Price Calculator
Maximum purchase price
$547,342
Cost breakdown
+
HUD FMRUsed$4,100
Market rentN/A
Est. payment standardN/A
-
Loan amount$437,873
Down payment$109,468
Rate6.50%
Term30 years
-
Property taxes-$547
Insurance-$175
Utilities$0
HOA$0
Management-$410
=
Calculation mode
Hold period projections
Annual appreciation rate
+$64,973(59.4% ROI)
Projected value
Return breakdown
Property appreciation+$42,085
Loan principal paid down+$15,688
Rental cash flow+$7,200
+$111,901(102.2% ROI)
Projected value
Return breakdown
Property appreciation+$71,925
Loan principal paid down+$27,976
Rental cash flow+$12,000
+$243,963(222.9% ROI)
Projected value
Return breakdown
Property appreciation+$153,302
Loan principal paid down+$66,661
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
- --