ZIP Investment Score
121
095130300
Purchase Price Calculator
Maximum purchase price
$322,956
Cost breakdown
+
HUD FMRUsed$2,590
Market rentN/A
Est. payment standardN/A
-
Loan amount$258,365
Down payment$64,591
Rate6.50%
Term30 years
-
Property taxes-$323
Insurance-$175
Utilities$0
HOA$0
Management-$259
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,289(63.9% ROI)
Projected value
Return breakdown
Property appreciation+$24,832
Loan principal paid down+$9,257
Rental cash flow+$7,200
+$70,946(109.8% ROI)
Projected value
Return breakdown
Property appreciation+$42,439
Loan principal paid down+$16,507
Rental cash flow+$12,000
+$153,788(238.1% ROI)
Projected value
Return breakdown
Property appreciation+$90,455
Loan principal paid down+$39,333
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
- --