ZIP Investment Score
90
095130300
Purchase Price Calculator
Maximum purchase price
$556,258
Cost breakdown
+
HUD FMRUsed$4,160
Market rentN/A
Est. payment standardN/A
-
Loan amount$445,006
Down payment$111,252
Rate6.50%
Term30 years
-
Property taxes-$556
Insurance-$175
Utilities$0
HOA$0
Management-$416
=
Calculation mode
Hold period projections
Annual appreciation rate
+$65,915(59.2% ROI)
Projected value
Return breakdown
Property appreciation+$42,771
Loan principal paid down+$15,943
Rental cash flow+$7,200
+$113,528(102.0% ROI)
Projected value
Return breakdown
Property appreciation+$73,097
Loan principal paid down+$28,432
Rental cash flow+$12,000
+$247,546(222.5% ROI)
Projected value
Return breakdown
Property appreciation+$155,799
Loan principal paid down+$67,747
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
- --