ZIP Investment Score
102
095130300
Purchase Price Calculator
Maximum purchase price
$276,891
Cost breakdown
+
HUD FMRUsed$2,280
Market rentN/A
Est. payment standardN/A
-
Loan amount$221,512
Down payment$55,378
Rate6.50%
Term30 years
-
Property taxes-$277
Insurance-$175
Utilities$0
HOA$0
Management-$228
=
Calculation mode
Hold period projections
Annual appreciation rate
+$36,427(65.8% ROI)
Projected value
Return breakdown
Property appreciation+$21,290
Loan principal paid down+$7,936
Rental cash flow+$7,200
+$62,538(112.9% ROI)
Projected value
Return breakdown
Property appreciation+$36,386
Loan principal paid down+$14,152
Rental cash flow+$12,000
+$135,276(244.3% ROI)
Projected value
Return breakdown
Property appreciation+$77,553
Loan principal paid down+$33,723
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
- --