Loading Investment Score
ZIP Investment Score
--
095130300
Purchase Price Calculator
Maximum purchase price
$141,665
Cost breakdown
+
HUD FMRUsed$1,370
Market rentN/A
Est. payment standardN/A
-
Loan amount$113,332
Down payment$28,333
Rate6.50%
Term30 years
-
Property taxes-$142
Insurance-$175
Utilities$0
HOA$0
Management-$137
=
Calculation mode
Hold period projections
Annual appreciation rate
+$22,153(78.2% ROI)
Projected value
Return breakdown
Property appreciation+$10,893
Loan principal paid down+$4,060
Rental cash flow+$7,200
+$37,857(133.6% ROI)
Projected value
Return breakdown
Property appreciation+$18,616
Loan principal paid down+$7,241
Rental cash flow+$12,000
+$80,932(285.6% ROI)
Projected value
Return breakdown
Property appreciation+$39,678
Loan principal paid down+$17,254
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
- --