ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$421,032
Cost breakdown
+
HUD FMRUsed$3,250
Market rentN/A
Est. payment standardN/A
-
Loan amount$336,826
Down payment$84,206
Rate6.50%
Term30 years
-
Property taxes-$421
Insurance-$175
Utilities$0
HOA$0
Management-$325
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,641(61.3% ROI)
Projected value
Return breakdown
Property appreciation+$32,373
Loan principal paid down+$12,068
Rental cash flow+$7,200
+$88,847(105.5% ROI)
Projected value
Return breakdown
Property appreciation+$55,327
Loan principal paid down+$21,520
Rental cash flow+$12,000
+$193,203(229.4% ROI)
Projected value
Return breakdown
Property appreciation+$117,925
Loan principal paid down+$51,278
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
- --