Mortgage Report

Loan Summary

House Purchase Price:

Down Payment:

Loan Amount:

Loan Term:

Tax Rate:

Home Insurance:

Interest Rate:

HOA Dues:

$300,000

$60,000 (20%)

$240,000

30 years (360 mo)

1.2%/year

$900/year

4.250%

$0/month

Monthly Payment Breakdown

Principal and Interest:

Monthly Tax:

Monthly Insurance:

HOA Dues:

Total:

$1,181/month

$300/month

$75/month

$0/month

$1,556/month

Totals

By the end of the 30 year loan term, you would pay $425,038 in total amount ($240,000 would be for the original loan amount, and $185,035 in interest).

The amounts listed on this page are estimates only. To get accurate results, get rates from lenders today.

Request Rates

Payment Schedule

MonthPrincipalInterestPrincipal Remaining
1$331$850$239,669
13$345$836$235,609
25$360$821$231,372
37$376$805$226,952
49$392$789$222,341
61$409$772$217,529
73$427$754$212,509
85$445$736$207,272
97$464$716$201,807
109$484$696$196,106
121$505$675$190,158
133$527$653$183,952
145$550$631$177,476
157$574$607$170,721
169$599$582$163,672
181$625$556$156,318
193$652$529$148,645
205$680$501$140,640
217$710$471$132,288
229$740$440$123,574
241$772$408$114,482
253$806$375$104,996
265$841$340$95,099
277$877$303$84,774
289$915$265$74,000
301$955$226$62,760
313$996$184$51,033
325$1,040$141$38,797
337$1,085$96$26,032
349$1,132$49$12,713