https://bright-media02.prd.brightmls.com/bright/images/0000/8012/0213/2188/801202132188_1024_768_WM_8rU72vyBXustrtEx.jpg

Back to Search

1848 N 16th St

Philadelphia, PA, 19121

For Sale $45,000,000

$45,000,000

☆☆☆☆☆★★★★★
Not Rated
(0)

3 Units
Unknown Sq Ft
1,560 Sq Ft
Unknown Cap Rate

Description

This turnkey investment offers a fully managed portfolio of 69 properties grossing $4.3 million in annual rent, located in the thriving 19121 development zone within 5 blocks of Temple University. With Temple’s freshman enrollment at an all-time high, this portfolio provides a stable, high-performing investment with immediate returns and significant long-term growth potential.

Portfolio Highlights:

Prime Location: 95% of the portfolio is within Temple University’s campus patrol zone, ensuring safety and convenience for tenants—a key driver for retention and demand.

Strong Occupancy: The portfolio's current occupancy rate is 97%, a testament to its quality and desirability.

Immediate Cash Flow: Generating $4.3 million in gross annual rent, this investment offers dependable income from day one.

Secure Payments: Student housing provides one of the safest rent-collection models, with rent typically secured by parental guarantors.

High-Quality Renovations: Many properties have been newly renovated with modern finishes. Over 20 properties feature roof decks, ensuring strong tenant demand and rentability.

Equity Growth Potential: Several properties offer value-add opportunities through strategic improvements to further enhance rental income and property value.

Attractive Cap Rate: With a Net Operating Income (NOI) of $3.2 million and a $50 million asking price, this portfolio offers a 6.8% cap rate, making it a compelling opportunity for investors seeking strong returns.
Why Invest in Temple University Rentals?

The Temple University area is experiencing a surge in student population, with a surge in freshman enrollment fueling demand for off-campus housing. Under its new leadership, Temple University is embarking on exciting revitalization projects aimed at enhancing campus infrastructure and surrounding neighborhoods, adding to the area's growth and long-term appeal. This wave of optimism and investment is expected to further strengthen the market, making it an ideal time to secure a foothold in this high-demand area.

The 19121 development zone is a hotbed for growth, with nearby infrastructure improvements and rising property values adding to the appeal.
This portfolio combines immediate, stable cash flow with opportunities for long-term appreciation. Whether you’re a seasoned investor or new to the student housing sector, this offering delivers unmatched returns and growth potential.

Key Financials:
Price: $45 million
Gross Rent: $4.3 million annually
Net Operating Income: $3.1 million
Current Occupancy Rate: 97% (Currently 75% rented for the 25/26 lease term beginning August 1s)
Cap Rate: 6.8%

Student housing near Temple University is one of Philadelphia’s most lucrative and secure investments, making this portfolio a rare and attractive opportunity.
Contact us today to learn more or to schedule a discussion about this exceptional offering.

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$45,000,000
Property Type	Multi-Family
Usable Sqft	Unknown
Number of Stories	0 stories
Parking Spots	0 spots
Year Built	2019
Last Sold	Unknown
Sold Price	Unknown

APN #	321098601
MLS #	PAPH2428992
Property ID	321126016
Lot Sqft	1,560
Zoning	RM1
Total Units	3
Days on Market	107
Original List Price	Unknown
Date Updated	March 25, 2025
Date Created	December 17, 2024

Financials

Financials not available online. Please inquire with your agent for more details.

Listing Provided By

Michael Coleman an agent of Keller Williams Realty Devon-Wayne.

© 2025 Copyright BRIGHT, All Rights Reserved

The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms in which participates, and is provided by BRIGHT through a licensing agreement.

The information provided by this website is for the personal, non-commercial use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

Some properties which appear for sale on this website may no longer be available because they are under contract, have Closed or are no longer being offered for sale.

Some real estate firms do not participate in IDX and their listings do not appear on this website. Some properties listed with participating firms do not appear on this website at the request of the seller.

This home sale information is not to be construed as an appraisal and may not be used as such for any purpose.

BRIGHT MLS is the (or a) provider of this home sale information and has compiled content from various sources. Some properties represented may not have actually sold due to reporting errors.

Information Deemed Reliable But Not Guaranteed

Data last updated: April 03, 2025.

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$314,814
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$314,814 /mo
Loan amount	$45,000,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$314,814
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $68,272,285 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$314,647	$33,397	$281,250	$44,966,603
2	$314,647	$33,606	$281,041	$44,932,997
3	$314,647	$33,816	$280,831	$44,899,182
4	$314,647	$34,027	$280,620	$44,865,154
5	$314,647	$34,240	$280,407	$44,830,915
6	$314,647	$34,454	$280,193	$44,796,461
7	$314,647	$34,669	$279,978	$44,761,792
8	$314,647	$34,886	$279,761	$44,726,906
9	$314,647	$35,104	$279,543	$44,691,802
10	$314,647	$35,323	$279,324	$44,656,479
11	$314,647	$35,544	$279,103	$44,620,935
12	$314,647	$35,766	$278,881	$44,585,169
13	$314,647	$35,990	$278,657	$44,549,179
14	$314,647	$36,215	$278,432	$44,512,964
15	$314,647	$36,441	$278,206	$44,476,523
16	$314,647	$36,669	$277,978	$44,439,855
17	$314,647	$36,898	$277,749	$44,402,957
18	$314,647	$37,129	$277,518	$44,365,828
19	$314,647	$37,361	$277,286	$44,328,468
20	$314,647	$37,594	$277,053	$44,290,874
21	$314,647	$37,829	$276,818	$44,253,044
22	$314,647	$38,065	$276,582	$44,214,979
23	$314,647	$38,303	$276,344	$44,176,676
24	$314,647	$38,543	$276,104	$44,138,133
25	$314,647	$38,784	$275,863	$44,099,349
26	$314,647	$39,026	$275,621	$44,060,323
27	$314,647	$39,270	$275,377	$44,021,053
28	$314,647	$39,515	$275,132	$43,981,538
29	$314,647	$39,762	$274,885	$43,941,775
30	$314,647	$40,011	$274,636	$43,901,764
31	$314,647	$40,261	$274,386	$43,861,503
32	$314,647	$40,513	$274,134	$43,820,991
33	$314,647	$40,766	$273,881	$43,780,225
34	$314,647	$41,021	$273,626	$43,739,204
35	$314,647	$41,277	$273,370	$43,697,927
36	$314,647	$41,535	$273,112	$43,656,393
37	$314,647	$41,795	$272,852	$43,614,598
38	$314,647	$42,056	$272,591	$43,572,542
39	$314,647	$42,319	$272,328	$43,530,224
40	$314,647	$42,583	$272,064	$43,487,641
41	$314,647	$42,849	$271,798	$43,444,791
42	$314,647	$43,117	$271,530	$43,401,674
43	$314,647	$43,387	$271,260	$43,358,288
44	$314,647	$43,658	$270,989	$43,314,630
45	$314,647	$43,931	$270,716	$43,270,699
46	$314,647	$44,205	$270,442	$43,226,494
47	$314,647	$44,481	$270,166	$43,182,013
48	$314,647	$44,759	$269,888	$43,137,253
49	$314,647	$45,039	$269,608	$43,092,214
50	$314,647	$45,321	$269,326	$43,046,894
51	$314,647	$45,604	$269,043	$43,001,290
52	$314,647	$45,889	$268,758	$42,955,401
53	$314,647	$46,176	$268,471	$42,909,225
54	$314,647	$46,464	$268,183	$42,862,761
55	$314,647	$46,755	$267,892	$42,816,006
56	$314,647	$47,047	$267,600	$42,768,959
57	$314,647	$47,341	$267,306	$42,721,618
58	$314,647	$47,637	$267,010	$42,673,981
59	$314,647	$47,935	$266,712	$42,626,046
60	$314,647	$48,234	$266,413	$42,577,812
61	$314,647	$48,536	$266,111	$42,529,277
62	$314,647	$48,839	$265,808	$42,480,438
63	$314,647	$49,144	$265,503	$42,431,293
64	$314,647	$49,451	$265,196	$42,381,842
65	$314,647	$49,760	$264,887	$42,332,081
66	$314,647	$50,071	$264,576	$42,282,010
67	$314,647	$50,384	$264,263	$42,231,625
68	$314,647	$50,699	$263,948	$42,180,926
69	$314,647	$51,016	$263,631	$42,129,910
70	$314,647	$51,335	$263,312	$42,078,575
71	$314,647	$51,656	$262,991	$42,026,919
72	$314,647	$51,979	$262,668	$41,974,940
73	$314,647	$52,304	$262,343	$41,922,637
74	$314,647	$52,631	$262,016	$41,870,006
75	$314,647	$52,959	$261,688	$41,817,047
76	$314,647	$53,290	$261,357	$41,763,756
77	$314,647	$53,624	$261,023	$41,710,133
78	$314,647	$53,959	$260,688	$41,656,174
79	$314,647	$54,296	$260,351	$41,601,878
80	$314,647	$54,635	$260,012	$41,547,243
81	$314,647	$54,977	$259,670	$41,492,266
82	$314,647	$55,320	$259,327	$41,436,946
83	$314,647	$55,666	$258,981	$41,381,280
84	$314,647	$56,014	$258,633	$41,325,266
85	$314,647	$56,364	$258,283	$41,268,902
86	$314,647	$56,716	$257,931	$41,212,185
87	$314,647	$57,071	$257,576	$41,155,114
88	$314,647	$57,428	$257,219	$41,097,687
89	$314,647	$57,786	$256,861	$41,039,900
90	$314,647	$58,148	$256,499	$40,981,753
91	$314,647	$58,511	$256,136	$40,923,242
92	$314,647	$58,877	$255,770	$40,864,365
93	$314,647	$59,245	$255,402	$40,805,120
94	$314,647	$59,615	$255,032	$40,745,505
95	$314,647	$59,988	$254,659	$40,685,518
96	$314,647	$60,363	$254,284	$40,625,155
97	$314,647	$60,740	$253,907	$40,564,415
98	$314,647	$61,119	$253,528	$40,503,296
99	$314,647	$61,501	$253,146	$40,441,794
100	$314,647	$61,886	$252,761	$40,379,909
101	$314,647	$62,273	$252,374	$40,317,636
102	$314,647	$62,662	$251,985	$40,254,974
103	$314,647	$63,053	$251,594	$40,191,921
104	$314,647	$63,447	$251,200	$40,128,473
105	$314,647	$63,844	$250,803	$40,064,629
106	$314,647	$64,243	$250,404	$40,000,386
107	$314,647	$64,645	$250,002	$39,935,742
108	$314,647	$65,049	$249,598	$39,870,693
109	$314,647	$65,455	$249,192	$39,805,238
110	$314,647	$65,864	$248,783	$39,739,374
111	$314,647	$66,276	$248,371	$39,673,098
112	$314,647	$66,690	$247,957	$39,606,408
113	$314,647	$67,107	$247,540	$39,539,301
114	$314,647	$67,526	$247,121	$39,471,774
115	$314,647	$67,948	$246,699	$39,403,826
116	$314,647	$68,373	$246,274	$39,335,453
117	$314,647	$68,800	$245,847	$39,266,652
118	$314,647	$69,230	$245,417	$39,197,422
119	$314,647	$69,663	$244,984	$39,127,759
120	$314,647	$70,099	$244,548	$39,057,660
121	$314,647	$70,537	$244,110	$38,987,124
122	$314,647	$70,977	$243,670	$38,916,146
123	$314,647	$71,421	$243,226	$38,844,725
124	$314,647	$71,867	$242,780	$38,772,858
125	$314,647	$72,317	$242,330	$38,700,541
126	$314,647	$72,769	$241,878	$38,627,772
127	$314,647	$73,223	$241,424	$38,554,549
128	$314,647	$73,681	$240,966	$38,480,868
129	$314,647	$74,142	$240,505	$38,406,726
130	$314,647	$74,605	$240,042	$38,332,121
131	$314,647	$75,071	$239,576	$38,257,050
132	$314,647	$75,540	$239,107	$38,181,510
133	$314,647	$76,013	$238,634	$38,105,497
134	$314,647	$76,488	$238,159	$38,029,010
135	$314,647	$76,966	$237,681	$37,952,044
136	$314,647	$77,447	$237,200	$37,874,597
137	$314,647	$77,931	$236,716	$37,796,666
138	$314,647	$78,418	$236,229	$37,718,249
139	$314,647	$78,908	$235,739	$37,639,341
140	$314,647	$79,401	$235,246	$37,559,939
141	$314,647	$79,897	$234,750	$37,480,042
142	$314,647	$80,397	$234,250	$37,399,645
143	$314,647	$80,899	$233,748	$37,318,746
144	$314,647	$81,405	$233,242	$37,237,341
145	$314,647	$81,914	$232,733	$37,155,428
146	$314,647	$82,426	$232,221	$37,073,002
147	$314,647	$82,941	$231,706	$36,990,061
148	$314,647	$83,459	$231,188	$36,906,602
149	$314,647	$83,981	$230,666	$36,822,621
150	$314,647	$84,506	$230,141	$36,738,116
151	$314,647	$85,034	$229,613	$36,653,082
152	$314,647	$85,565	$229,082	$36,567,517
153	$314,647	$86,100	$228,547	$36,481,417
154	$314,647	$86,638	$228,009	$36,394,779
155	$314,647	$87,180	$227,467	$36,307,599
156	$314,647	$87,725	$226,922	$36,219,875
157	$314,647	$88,273	$226,374	$36,131,602
158	$314,647	$88,824	$225,823	$36,042,777
159	$314,647	$89,380	$225,267	$35,953,398
160	$314,647	$89,938	$224,709	$35,863,459
161	$314,647	$90,500	$224,147	$35,772,959
162	$314,647	$91,066	$223,581	$35,681,893
163	$314,647	$91,635	$223,012	$35,590,258
164	$314,647	$92,208	$222,439	$35,498,050
165	$314,647	$92,784	$221,863	$35,405,266
166	$314,647	$93,364	$221,283	$35,311,902
167	$314,647	$93,948	$220,699	$35,217,954
168	$314,647	$94,535	$220,112	$35,123,419
169	$314,647	$95,126	$219,521	$35,028,294
170	$314,647	$95,720	$218,927	$34,932,573
171	$314,647	$96,318	$218,329	$34,836,255
172	$314,647	$96,920	$217,727	$34,739,335
173	$314,647	$97,526	$217,121	$34,641,808
174	$314,647	$98,136	$216,511	$34,543,673
175	$314,647	$98,749	$215,898	$34,444,924
176	$314,647	$99,366	$215,281	$34,345,557
177	$314,647	$99,987	$214,660	$34,245,570
178	$314,647	$100,612	$214,035	$34,144,958
179	$314,647	$101,241	$213,406	$34,043,717
180	$314,647	$101,874	$212,773	$33,941,843
181	$314,647	$102,510	$212,137	$33,839,333
182	$314,647	$103,151	$211,496	$33,736,182
183	$314,647	$103,796	$210,851	$33,632,386
184	$314,647	$104,445	$210,202	$33,527,941
185	$314,647	$105,097	$209,550	$33,422,844
186	$314,647	$105,754	$208,893	$33,317,090
187	$314,647	$106,415	$208,232	$33,210,674
188	$314,647	$107,080	$207,567	$33,103,594
189	$314,647	$107,750	$206,897	$32,995,844
190	$314,647	$108,423	$206,224	$32,887,422
191	$314,647	$109,101	$205,546	$32,778,321
192	$314,647	$109,782	$204,865	$32,668,538
193	$314,647	$110,469	$204,178	$32,558,070
194	$314,647	$111,159	$203,488	$32,446,911
195	$314,647	$111,854	$202,793	$32,335,057
196	$314,647	$112,553	$202,094	$32,222,504
197	$314,647	$113,256	$201,391	$32,109,248
198	$314,647	$113,964	$200,683	$31,995,283
199	$314,647	$114,676	$199,971	$31,880,607
200	$314,647	$115,393	$199,254	$31,765,214
201	$314,647	$116,114	$198,533	$31,649,099
202	$314,647	$116,840	$197,807	$31,532,259
203	$314,647	$117,570	$197,077	$31,414,689
204	$314,647	$118,305	$196,342	$31,296,384
205	$314,647	$119,045	$195,602	$31,177,339
206	$314,647	$119,789	$194,858	$31,057,550
207	$314,647	$120,537	$194,110	$30,937,013
208	$314,647	$121,291	$193,356	$30,815,722
209	$314,647	$122,049	$192,598	$30,693,674
210	$314,647	$122,812	$191,835	$30,570,862
211	$314,647	$123,579	$191,068	$30,447,283
212	$314,647	$124,351	$190,296	$30,322,932
213	$314,647	$125,129	$189,518	$30,197,803
214	$314,647	$125,911	$188,736	$30,071,892
215	$314,647	$126,698	$187,949	$29,945,195
216	$314,647	$127,490	$187,157	$29,817,705
217	$314,647	$128,286	$186,361	$29,689,419
218	$314,647	$129,088	$185,559	$29,560,331
219	$314,647	$129,895	$184,752	$29,430,436
220	$314,647	$130,707	$183,940	$29,299,729
221	$314,647	$131,524	$183,123	$29,168,205
222	$314,647	$132,346	$182,301	$29,035,859
223	$314,647	$133,173	$181,474	$28,902,687
224	$314,647	$134,005	$180,642	$28,768,681
225	$314,647	$134,843	$179,804	$28,633,839
226	$314,647	$135,686	$178,961	$28,498,153
227	$314,647	$136,534	$178,113	$28,361,620
228	$314,647	$137,387	$177,260	$28,224,233
229	$314,647	$138,246	$176,401	$28,085,987
230	$314,647	$139,110	$175,537	$27,946,878
231	$314,647	$139,979	$174,668	$27,806,898
232	$314,647	$140,854	$173,793	$27,666,045
233	$314,647	$141,734	$172,913	$27,524,310
234	$314,647	$142,620	$172,027	$27,381,690
235	$314,647	$143,511	$171,136	$27,238,179
236	$314,647	$144,408	$170,239	$27,093,771
237	$314,647	$145,311	$169,336	$26,948,460
238	$314,647	$146,219	$168,428	$26,802,240
239	$314,647	$147,133	$167,514	$26,655,107
240	$314,647	$148,053	$166,594	$26,507,055
241	$314,647	$148,978	$165,669	$26,358,077
242	$314,647	$149,909	$164,738	$26,208,168
243	$314,647	$150,846	$163,801	$26,057,322
244	$314,647	$151,789	$162,858	$25,905,533
245	$314,647	$152,737	$161,910	$25,752,796
246	$314,647	$153,692	$160,955	$25,599,104
247	$314,647	$154,653	$159,994	$25,444,451
248	$314,647	$155,619	$159,028	$25,288,832
249	$314,647	$156,592	$158,055	$25,132,240
250	$314,647	$157,571	$157,077	$24,974,670
251	$314,647	$158,555	$156,092	$24,816,114
252	$314,647	$159,546	$155,101	$24,656,568
253	$314,647	$160,543	$154,104	$24,496,025
254	$314,647	$161,547	$153,100	$24,334,478
255	$314,647	$162,557	$152,090	$24,171,921
256	$314,647	$163,572	$151,075	$24,008,349
257	$314,647	$164,595	$150,052	$23,843,754
258	$314,647	$165,624	$149,023	$23,678,130
259	$314,647	$166,659	$147,988	$23,511,472
260	$314,647	$167,700	$146,947	$23,343,771
261	$314,647	$168,748	$145,899	$23,175,023
262	$314,647	$169,803	$144,844	$23,005,220
263	$314,647	$170,864	$143,783	$22,834,356
264	$314,647	$171,932	$142,715	$22,662,423
265	$314,647	$173,007	$141,640	$22,489,416
266	$314,647	$174,088	$140,559	$22,315,328
267	$314,647	$175,176	$139,471	$22,140,152
268	$314,647	$176,271	$138,376	$21,963,881
269	$314,647	$177,373	$137,274	$21,786,508
270	$314,647	$178,481	$136,166	$21,608,027
271	$314,647	$179,597	$135,050	$21,428,430
272	$314,647	$180,719	$133,928	$21,247,711
273	$314,647	$181,849	$132,798	$21,065,862
274	$314,647	$182,985	$131,662	$20,882,877
275	$314,647	$184,129	$130,518	$20,698,748
276	$314,647	$185,280	$129,367	$20,513,468
277	$314,647	$186,438	$128,209	$20,327,030
278	$314,647	$187,603	$127,044	$20,139,427
279	$314,647	$188,776	$125,871	$19,950,651
280	$314,647	$189,955	$124,692	$19,760,696
281	$314,647	$191,143	$123,504	$19,569,553
282	$314,647	$192,337	$122,310	$19,377,216
283	$314,647	$193,539	$121,108	$19,183,677
284	$314,647	$194,749	$119,898	$18,988,928
285	$314,647	$195,966	$118,681	$18,792,961
286	$314,647	$197,191	$117,456	$18,595,770
287	$314,647	$198,423	$116,224	$18,397,347
288	$314,647	$199,664	$114,983	$18,197,683
289	$314,647	$200,911	$113,736	$17,996,772
290	$314,647	$202,167	$112,480	$17,794,605
291	$314,647	$203,431	$111,216	$17,591,174
292	$314,647	$204,702	$109,945	$17,386,472
293	$314,647	$205,982	$108,665	$17,180,490
294	$314,647	$207,269	$107,378	$16,973,221
295	$314,647	$208,564	$106,083	$16,764,657
296	$314,647	$209,868	$104,779	$16,554,789
297	$314,647	$211,180	$103,467	$16,343,609
298	$314,647	$212,499	$102,148	$16,131,110
299	$314,647	$213,828	$100,819	$15,917,282
300	$314,647	$215,164	$99,483	$15,702,119
301	$314,647	$216,509	$98,138	$15,485,610
302	$314,647	$217,862	$96,785	$15,267,748
303	$314,647	$219,224	$95,423	$15,048,524
304	$314,647	$220,594	$94,053	$14,827,931
305	$314,647	$221,972	$92,675	$14,605,958
306	$314,647	$223,360	$91,287	$14,382,598
307	$314,647	$224,756	$89,891	$14,157,843
308	$314,647	$226,160	$88,487	$13,931,682
309	$314,647	$227,574	$87,073	$13,704,108
310	$314,647	$228,996	$85,651	$13,475,112
311	$314,647	$230,428	$84,219	$13,244,684
312	$314,647	$231,868	$82,779	$13,012,817
313	$314,647	$233,317	$81,330	$12,779,500
314	$314,647	$234,775	$79,872	$12,544,724
315	$314,647	$236,242	$78,405	$12,308,482
316	$314,647	$237,719	$76,928	$12,070,763
317	$314,647	$239,205	$75,442	$11,831,558
318	$314,647	$240,700	$73,947	$11,590,859
319	$314,647	$242,204	$72,443	$11,348,654
320	$314,647	$243,718	$70,929	$11,104,936
321	$314,647	$245,241	$69,406	$10,859,695
322	$314,647	$246,774	$67,873	$10,612,921
323	$314,647	$248,316	$66,331	$10,364,605
324	$314,647	$249,868	$64,779	$10,114,737
325	$314,647	$251,430	$63,217	$9,863,307
326	$314,647	$253,001	$61,646	$9,610,306
327	$314,647	$254,583	$60,064	$9,355,723
328	$314,647	$256,174	$58,473	$9,099,549
329	$314,647	$257,775	$56,872	$8,841,775
330	$314,647	$259,386	$55,261	$8,582,389
331	$314,647	$261,007	$53,640	$8,321,382
332	$314,647	$262,638	$52,009	$8,058,743
333	$314,647	$264,280	$50,367	$7,794,463
334	$314,647	$265,932	$48,715	$7,528,532
335	$314,647	$267,594	$47,053	$7,260,938
336	$314,647	$269,266	$45,381	$6,991,672
337	$314,647	$270,949	$43,698	$6,720,723
338	$314,647	$272,642	$42,005	$6,448,080
339	$314,647	$274,347	$40,301	$6,173,734
340	$314,647	$276,061	$38,586	$5,897,673
341	$314,647	$277,787	$36,860	$5,619,886
342	$314,647	$279,523	$35,124	$5,340,364
343	$314,647	$281,270	$33,377	$5,059,094
344	$314,647	$283,028	$31,619	$4,776,066
345	$314,647	$284,797	$29,850	$4,491,270
346	$314,647	$286,577	$28,070	$4,204,693
347	$314,647	$288,368	$26,279	$3,916,325
348	$314,647	$290,170	$24,477	$3,626,155
349	$314,647	$291,984	$22,663	$3,334,172
350	$314,647	$293,808	$20,839	$3,040,363
351	$314,647	$295,645	$19,002	$2,744,719
352	$314,647	$297,493	$17,154	$2,447,226
353	$314,647	$299,352	$15,295	$2,147,874
354	$314,647	$301,223	$13,424	$1,846,652
355	$314,647	$303,105	$11,542	$1,543,546
356	$314,647	$305,000	$9,647	$1,238,546
357	$314,647	$306,906	$7,741	$931,640
358	$314,647	$308,824	$5,823	$622,816
359	$314,647	$310,754	$3,893	$312,062
360	$314,647	$312,697	$1,950	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.