ZIP Investment Score
47
095130300
Purchase Price Calculator
Maximum purchase price
$300,667
Cost breakdown
+
HUD FMRUsed$2,440
Market rentN/A
Est. payment standardN/A
-
Loan amount$240,533
Down payment$60,133
Rate6.50%
Term30 years
-
Property taxes-$301
Insurance-$175
Utilities$0
HOA$0
Management-$244
=
Calculation mode
Hold period projections
Annual appreciation rate
+$38,936(64.7% ROI)
Projected value
Return breakdown
Property appreciation+$23,118
Loan principal paid down+$8,618
Rental cash flow+$7,200
+$66,878(111.2% ROI)
Projected value
Return breakdown
Property appreciation+$39,510
Loan principal paid down+$15,368
Rental cash flow+$12,000
+$144,831(240.8% ROI)
Projected value
Return breakdown
Property appreciation+$84,212
Loan principal paid down+$36,618
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
- --