| Home Cost | $100,000.00 | $200,000.00 | $300,000.00 | $400,000.00 | $500,000.00 |
|---|---|---|---|---|---|
| Down Payment Amount | $20,000.00 | $40,000.00 | $60,000.00 | $80,000.00 | $100,000.00 |
| Down Payment Percent | 20.000% | 20.000% | 20.000% | 20.000% | 20.000% |
| Property Tax Rate | 0.840% | 0.840% | 0.840% | 0.840% | 0.840% |
| Home Owner's Insurance | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 |
| PMI | 1.000% | 1.000% | 1.000% | 1.000% | 1.000% |
| HOA | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 |
| Extra Payment | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 |
| Interest Rate (APR) | 3.250% | 3.250% | 3.250% | 3.250% | 3.250% |
| Loan Term | |||||
| Home Details | |||||
| Square Footage | 1,900 | 2,900 | 3,900 | 4,900 | 5,900 |
| Price per Square Foot | $103.45 | $103.45 | $103.45 | $103.45 | $103.45 |
| Loan Details | |||||
| Loan Amount | $50,000.00 | $150,000.00 | $250,000.00 | $350,000.00 | $450,000.00 |
| Monthly Payment Breakdown | |||||
| Monthly Mortgage Payment | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| Monthly Property Tax | $100.00 | $200.00 | $300.00 | $400.00 | $500.00 |
| Monthly PMI | $100.00 | $200.00 | $300.00 | $400.00 | $500.00 |
| Total Monthly Payment | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| Early Mortgage Payoff | |||||
| Months Until Mortgage is Paid Off | 0 | 0 | 0 | 0 | 0 |
| Total Interest Paid | $10,000.00 | $20,000.00 | $30,000.00 | $40,000.00 | $50,000.00 |
| Total Interest Savings | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| PMI Details | |||||
| Months Until 20% Equity | 0 | 0 | 0 | 0 | 0 |
| Total PMI Paid | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Interest Paid | |||||
| If Paid Off in 10 Years | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| If Paid Off in 15 Years | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| If Paid Off in 20 Years | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| If Paid Off in 30 Years | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| Total Out Of Pocket Cost Over Life Of Loan | |||||
| Total Cost (w/o Extra Payment) | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |
| Total Cost (w/ Extra Payment) | $1,000.00 | $2,000.00 | $3,000.00 | $4,000.00 | $5,000.00 |