| Monthly Principal & Interest |
$1,461.42 |
| Monthly Extra Payment |
$ |
| PMI
(till Sep 2022)
|
$156.77 |
| Property Taxes |
$364.58 |
| Home Insurance |
$102.08 |
| HOA Fees |
$0.00 |
| Estimated monthly payment |
$2,084.86
|
|
|
Down payment |
$49,000.00
|
|
|
Extra payments |
$
|
|
|
Total principal paid |
$301,000.00
|
|
|
Total interest paid |
$225,111.23
|
|
|
PMI, Taxes, Insurance & HOA |
$175,211.42
|
| Total of all payments |
$750,322.65
|
Show amortization schedule
Amortization Schedule
| Payment Date |
Payment |
Principal |
Interest |
Total Interest |
Balance |
