ZIP Investment Score
52
095130300
Purchase Price Calculator
Maximum purchase price
$346,732
Cost breakdown
+
HUD FMRUsed$2,750
Market rentN/A
Est. payment standardN/A
-
Loan amount$277,386
Down payment$69,346
Rate6.50%
Term30 years
-
Property taxes-$347
Insurance-$175
Utilities$0
HOA$0
Management-$275
=
Calculation mode
Hold period projections
Annual appreciation rate
+$43,799(63.2% ROI)
Projected value
Return breakdown
Property appreciation+$26,660
Loan principal paid down+$9,938
Rental cash flow+$7,200
+$75,286(108.6% ROI)
Projected value
Return breakdown
Property appreciation+$45,563
Loan principal paid down+$17,722
Rental cash flow+$12,000
+$163,343(235.5% ROI)
Projected value
Return breakdown
Property appreciation+$97,114
Loan principal paid down+$42,229
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
- --