ZIP Investment Score
40
095130300
Purchase Price Calculator
Maximum purchase price
$214,479
Cost breakdown
+
HUD FMRUsed$1,860
Market rentN/A
Est. payment standardN/A
-
Loan amount$171,583
Down payment$42,896
Rate6.50%
Term30 years
-
Property taxes-$214
Insurance-$175
Utilities$0
HOA$0
Management-$186
=
Calculation mode
Hold period projections
Annual appreciation rate
+$29,839(69.6% ROI)
Projected value
Return breakdown
Property appreciation+$16,491
Loan principal paid down+$6,147
Rental cash flow+$7,200
+$51,147(119.2% ROI)
Projected value
Return breakdown
Property appreciation+$28,184
Loan principal paid down+$10,962
Rental cash flow+$12,000
+$110,194(256.9% ROI)
Projected value
Return breakdown
Property appreciation+$60,072
Loan principal paid down+$26,122
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
- --