ZIP Investment Score
67
095130300
Purchase Price Calculator
Maximum purchase price
$251,629
Cost breakdown
+
HUD FMRUsed$2,110
Market rentN/A
Est. payment standardN/A
-
Loan amount$201,303
Down payment$50,326
Rate6.50%
Term30 years
-
Property taxes-$252
Insurance-$175
Utilities$0
HOA$0
Management-$211
=
Calculation mode
Hold period projections
Annual appreciation rate
+$33,760(67.1% ROI)
Projected value
Return breakdown
Property appreciation+$19,348
Loan principal paid down+$7,212
Rental cash flow+$7,200
+$57,927(115.1% ROI)
Projected value
Return breakdown
Property appreciation+$33,066
Loan principal paid down+$12,861
Rental cash flow+$12,000
+$125,123(248.6% ROI)
Projected value
Return breakdown
Property appreciation+$70,477
Loan principal paid down+$30,646
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
- --