ZIP Investment Score
65
095130300
Purchase Price Calculator
Maximum purchase price
$321,470
Cost breakdown
+
HUD FMRUsed$2,580
Market rentN/A
Est. payment standardN/A
-
Loan amount$257,176
Down payment$64,294
Rate6.50%
Term30 years
-
Property taxes-$321
Insurance-$175
Utilities$0
HOA$0
Management-$258
=
Calculation mode
Hold period projections
Annual appreciation rate
+$41,132(64.0% ROI)
Projected value
Return breakdown
Property appreciation+$24,718
Loan principal paid down+$9,214
Rental cash flow+$7,200
+$70,675(109.9% ROI)
Projected value
Return breakdown
Property appreciation+$42,244
Loan principal paid down+$16,431
Rental cash flow+$12,000
+$153,191(238.3% ROI)
Projected value
Return breakdown
Property appreciation+$90,039
Loan principal paid down+$39,152
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
- --