ZIP Investment Score
84
095130300
Purchase Price Calculator
Maximum purchase price
$636,502
Cost breakdown
+
HUD FMRUsed$4,700
Market rentN/A
Est. payment standardN/A
-
Loan amount$509,201
Down payment$127,300
Rate6.50%
Term30 years
-
Property taxes-$637
Insurance-$175
Utilities$0
HOA$0
Management-$470
=
Calculation mode
Hold period projections
Annual appreciation rate
+$74,384(58.4% ROI)
Projected value
Return breakdown
Property appreciation+$48,941
Loan principal paid down+$18,243
Rental cash flow+$7,200
+$128,175(100.7% ROI)
Projected value
Return breakdown
Property appreciation+$83,642
Loan principal paid down+$32,533
Rental cash flow+$12,000
+$279,794(219.8% ROI)
Projected value
Return breakdown
Property appreciation+$178,274
Loan principal paid down+$77,520
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
- --