ZIP Investment Score
68
095130300
Purchase Price Calculator
Maximum purchase price
$418,060
Cost breakdown
+
HUD FMRUsed$3,230
Market rentN/A
Est. payment standardN/A
-
Loan amount$334,448
Down payment$83,612
Rate6.50%
Term30 years
-
Property taxes-$418
Insurance-$175
Utilities$0
HOA$0
Management-$323
=
Calculation mode
Hold period projections
Annual appreciation rate
+$51,327(61.4% ROI)
Projected value
Return breakdown
Property appreciation+$32,145
Loan principal paid down+$11,982
Rental cash flow+$7,200
+$88,305(105.6% ROI)
Projected value
Return breakdown
Property appreciation+$54,937
Loan principal paid down+$21,368
Rental cash flow+$12,000
+$192,008(229.6% ROI)
Projected value
Return breakdown
Property appreciation+$117,092
Loan principal paid down+$50,916
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
- --