Price
Monthly breakdown based on 20% down, 6.75% rate, 30-year term
Monthly Breakdown
Total Monthly
$9,453
Mortgage (P&I) $7,245
Property Tax $748
HOA Fee $175
Insurance $325
Utilities $560
Maintenance $400
Mortgage Calculator
Estimated Monthly Payment
$7,757
Down Payment
$299,000
Loan Amount
$1,196,000
Total Interest
$1,596,604
Total Cost
$2,792,604
Property Tax History
| Year | Amount | Change |
|---|---|---|
| 2024 | $8,970 | +2.9% |
| 2023 | $8,715 | +17.0% |
| 2022 | $7,450 | +2.9% |
| 2021 | $7,240 | +Infinity% |
| 2020 | $0 | — |
Area Appreciation
3.2%
Average Annual Appreciation
$1,750,000
Est. Value (5 yr)
$2,050,000
Est. Value (10 yr)
Investment Perspective
Equity at 5 Years $554,000
Equity at 10 Years $854,000
Rental Potential $6,500/mo
Annual Gross Income $78,000