Monthly Principal & Interest | $1,461.42 |
Monthly Extra Payment | $0.00 |
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 | $0.00 | |
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 |
Payment Date | Payment | Principal | Interest | Total Interest | Balance |