Mortgage Calculator Report | Mortgage Rates, Mortgage News and Strategy : The Mortgage Reports

Mortgage Report

Loan Summary

House Purchase Price:

Down Payment:

Loan Amount:

Loan Term:

Tax Rate:

Home Insurance:

Interest Rate:

HOA Dues:

$340,000

$34,000 (10%)

$306,000

30 years (360 mo)

0.74%/year

$1,000/year

3.000%

$0/month

Monthly Payment Breakdown

Principal and Interest:

Monthly Tax:

Monthly Insurance:

HOA Dues:

Total:

$1,290/month

$210/month

$83/month

$0/month

$1,583/month

Totals

By the end of the 30 year loan term, you would pay $464,440 in total amount ($306,000 would be for the original loan amount, and $158,439 in interest).

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

Request Rates

Payment Schedule

Year	Month	Principal and Interest	Principal	Interest	Principal Remaining	Total Interest
1	1	$1,290	$525	$765	$305,475	$765
	2	$1,290	$526	$764	$304,948	$1,529
	3	$1,290	$528	$762	$304,421	$2,291
	4	$1,290	$529	$761	$303,892	$3,052
	5	$1,290	$530	$760	$303,361	$3,812
	6	$1,290	$532	$758	$302,830	$4,570
	7	$1,290	$533	$757	$302,297	$5,327
	8	$1,290	$534	$756	$301,762	$6,083
	9	$1,290	$536	$754	$301,226	$6,837
	10	$1,290	$537	$753	$300,689	$7,591
	11	$1,290	$538	$752	$300,151	$8,342
	12	$1,290	$540	$750	$299,611	$9,093
2	13	$1,290	$541	$749	$299,070	$9,842
	14	$1,290	$542	$748	$298,528	$10,589
	15	$1,290	$544	$746	$297,984	$11,336
	16	$1,290	$545	$745	$297,439	$12,081
	17	$1,290	$547	$744	$296,892	$12,824
	18	$1,290	$548	$742	$296,344	$13,566
	19	$1,290	$549	$741	$295,795	$14,307
	20	$1,290	$551	$739	$295,245	$15,047
	21	$1,290	$552	$738	$294,693	$15,785
	22	$1,290	$553	$737	$294,139	$16,522
	23	$1,290	$555	$735	$293,584	$17,257
	24	$1,290	$556	$734	$293,028	$17,991
3	25	$1,290	$558	$733	$292,471	$18,724
	26	$1,290	$559	$731	$291,912	$19,455
	27	$1,290	$560	$730	$291,352	$20,184
	28	$1,290	$562	$728	$290,790	$20,913
	29	$1,290	$563	$727	$290,227	$21,640
	30	$1,290	$565	$726	$289,662	$22,365
	31	$1,290	$566	$724	$289,096	$23,090
	32	$1,290	$567	$723	$288,529	$23,812
	33	$1,290	$569	$721	$287,960	$24,534
	34	$1,290	$570	$720	$287,390	$25,254
	35	$1,290	$572	$718	$286,818	$25,972
	36	$1,290	$573	$717	$286,245	$26,689
4	37	$1,290	$575	$716	$285,671	$27,405
	38	$1,290	$576	$714	$285,095	$28,119
	39	$1,290	$577	$713	$284,517	$28,832
	40	$1,290	$579	$711	$283,938	$29,543
	41	$1,290	$580	$710	$283,358	$30,253
	42	$1,290	$582	$708	$282,776	$30,961
	43	$1,290	$583	$707	$282,193	$31,668
	44	$1,290	$585	$705	$281,609	$32,374
	45	$1,290	$586	$704	$281,023	$33,078
	46	$1,290	$588	$703	$280,435	$33,780
	47	$1,290	$589	$701	$279,846	$34,481
	48	$1,290	$590	$700	$279,256	$35,181
5	49	$1,290	$592	$698	$278,664	$35,879
	50	$1,290	$593	$697	$278,070	$36,576
	51	$1,290	$595	$695	$277,475	$37,271
	52	$1,290	$596	$694	$276,879	$37,964
	53	$1,290	$598	$692	$276,281	$38,657
	54	$1,290	$599	$691	$275,681	$39,347
	55	$1,290	$601	$689	$275,081	$40,037
	56	$1,290	$602	$688	$274,478	$40,724
	57	$1,290	$604	$686	$273,874	$41,410
	58	$1,290	$605	$685	$273,269	$42,095
	59	$1,290	$607	$683	$272,662	$42,778
	60	$1,290	$608	$682	$272,053	$43,460
6	61	$1,290	$610	$680	$271,443	$44,140
	62	$1,290	$612	$679	$270,832	$44,819
	63	$1,290	$613	$677	$270,219	$45,496
	64	$1,290	$615	$676	$269,604	$46,171
	65	$1,290	$616	$674	$268,988	$46,845
	66	$1,290	$618	$672	$268,371	$47,518
	67	$1,290	$619	$671	$267,751	$48,189
	68	$1,290	$621	$669	$267,131	$48,858
	69	$1,290	$622	$668	$266,508	$49,526
	70	$1,290	$624	$666	$265,885	$50,192
	71	$1,290	$625	$665	$265,259	$50,857
	72	$1,290	$627	$663	$264,632	$51,520
7	73	$1,290	$629	$662	$264,004	$52,182
	74	$1,290	$630	$660	$263,374	$52,842
	75	$1,290	$632	$658	$262,742	$53,500
	76	$1,290	$633	$657	$262,109	$54,157
	77	$1,290	$635	$655	$261,474	$54,812
	78	$1,290	$636	$654	$260,837	$55,466
	79	$1,290	$638	$652	$260,199	$56,118
	80	$1,290	$640	$651	$259,560	$56,769
	81	$1,290	$641	$649	$258,919	$57,417
	82	$1,290	$643	$647	$258,276	$58,065
	83	$1,290	$644	$646	$257,631	$58,710
	84	$1,290	$646	$644	$256,985	$59,355
8	85	$1,290	$648	$642	$256,338	$59,997
	86	$1,290	$649	$641	$255,688	$60,638
	87	$1,290	$651	$639	$255,037	$61,277
	88	$1,290	$653	$638	$254,385	$61,915
	89	$1,290	$654	$636	$253,731	$62,551
	90	$1,290	$656	$634	$253,075	$63,185
	91	$1,290	$657	$633	$252,418	$63,818
	92	$1,290	$659	$631	$251,759	$64,449
	93	$1,290	$661	$629	$251,098	$65,078
	94	$1,290	$662	$628	$250,435	$65,706
	95	$1,290	$664	$626	$249,771	$66,332
	96	$1,290	$666	$624	$249,106	$66,956
9	97	$1,290	$667	$623	$248,438	$67,579
	98	$1,290	$669	$621	$247,769	$68,200
	99	$1,290	$671	$619	$247,099	$68,820
	100	$1,290	$672	$618	$246,426	$69,437
	101	$1,290	$674	$616	$245,752	$70,053
	102	$1,290	$676	$614	$245,077	$70,668
	103	$1,290	$677	$613	$244,399	$71,280
	104	$1,290	$679	$611	$243,720	$71,891
	105	$1,290	$681	$609	$243,039	$72,501
	106	$1,290	$683	$608	$242,357	$73,108
	107	$1,290	$684	$606	$241,672	$73,714
	108	$1,290	$686	$604	$240,987	$74,318
10	109	$1,290	$688	$602	$240,299	$74,921
	110	$1,290	$689	$601	$239,610	$75,522
	111	$1,290	$691	$599	$238,918	$76,121
	112	$1,290	$693	$597	$238,226	$76,718
	113	$1,290	$695	$596	$237,531	$77,314
	114	$1,290	$696	$594	$236,835	$77,907
	115	$1,290	$698	$592	$236,137	$78,499
	116	$1,290	$700	$590	$235,437	$79,090
	117	$1,290	$702	$589	$234,736	$79,678
	118	$1,290	$703	$587	$234,032	$80,265
	119	$1,290	$705	$585	$233,327	$80,850
	120	$1,290	$707	$583	$232,620	$81,434
11	121	$1,290	$709	$582	$231,912	$82,015
	122	$1,290	$710	$580	$231,202	$82,595
	123	$1,290	$712	$578	$230,489	$83,173
	124	$1,290	$714	$576	$229,776	$83,749
	125	$1,290	$716	$574	$229,060	$84,324
	126	$1,290	$717	$573	$228,342	$84,896
	127	$1,290	$719	$571	$227,623	$85,467
	128	$1,290	$721	$569	$226,902	$86,036
	129	$1,290	$723	$567	$226,179	$86,603
	130	$1,290	$725	$565	$225,455	$87,169
	131	$1,290	$726	$564	$224,728	$87,733
	132	$1,290	$728	$562	$224,000	$88,294
12	133	$1,290	$730	$560	$223,270	$88,854
	134	$1,290	$732	$558	$222,538	$89,413
	135	$1,290	$734	$556	$221,804	$89,969
	136	$1,290	$736	$555	$221,068	$90,523
	137	$1,290	$737	$553	$220,331	$91,076
	138	$1,290	$739	$551	$219,592	$91,627
	139	$1,290	$741	$549	$218,851	$92,176
	140	$1,290	$743	$547	$218,108	$92,723
	141	$1,290	$745	$545	$217,363	$93,268
	142	$1,290	$747	$543	$216,616	$93,812
	143	$1,290	$749	$542	$215,867	$94,353
	144	$1,290	$750	$540	$215,117	$94,893
13	145	$1,290	$752	$538	$214,365	$95,431
	146	$1,290	$754	$536	$213,611	$95,967
	147	$1,290	$756	$534	$212,854	$96,501
	148	$1,290	$758	$532	$212,096	$97,033
	149	$1,290	$760	$530	$211,337	$97,563
	150	$1,290	$762	$528	$210,575	$98,091
	151	$1,290	$764	$526	$209,811	$98,618
	152	$1,290	$766	$525	$209,046	$99,142
	153	$1,290	$768	$523	$208,278	$99,665
	154	$1,290	$769	$521	$207,509	$100,186
	155	$1,290	$771	$519	$206,737	$100,704
	156	$1,290	$773	$517	$205,964	$101,221
14	157	$1,290	$775	$515	$205,189	$101,736
	158	$1,290	$777	$513	$204,412	$102,249
	159	$1,290	$779	$511	$203,633	$102,760
	160	$1,290	$781	$509	$202,852	$103,269
	161	$1,290	$783	$507	$202,069	$103,776
	162	$1,290	$785	$505	$201,284	$104,282
	163	$1,290	$787	$503	$200,497	$104,785
	164	$1,290	$789	$501	$199,708	$105,286
	165	$1,290	$791	$499	$198,917	$105,785
	166	$1,290	$793	$497	$198,124	$106,283
	167	$1,290	$795	$495	$197,329	$106,778
	168	$1,290	$797	$493	$196,533	$107,271
15	169	$1,290	$799	$491	$195,734	$107,762
	170	$1,290	$801	$489	$194,933	$108,252
	171	$1,290	$803	$487	$194,130	$108,739
	172	$1,290	$805	$485	$193,326	$109,224
	173	$1,290	$807	$483	$192,519	$109,708
	174	$1,290	$809	$481	$191,710	$110,189
	175	$1,290	$811	$479	$190,899	$110,668
	176	$1,290	$813	$477	$190,086	$111,146
	177	$1,290	$815	$475	$189,271	$111,621
	178	$1,290	$817	$473	$188,454	$112,094
	179	$1,290	$819	$471	$187,635	$112,565
	180	$1,290	$821	$469	$186,814	$113,034
16	181	$1,290	$823	$467	$185,991	$113,501
	182	$1,290	$825	$465	$185,166	$113,966
	183	$1,290	$827	$463	$184,339	$114,429
	184	$1,290	$829	$461	$183,510	$114,890
	185	$1,290	$831	$459	$182,678	$115,349
	186	$1,290	$833	$457	$181,845	$115,805
	187	$1,290	$836	$455	$181,010	$116,260
	188	$1,290	$838	$453	$180,172	$116,713
	189	$1,290	$840	$450	$179,332	$117,163
	190	$1,290	$842	$448	$178,490	$117,611
	191	$1,290	$844	$446	$177,647	$118,058
	192	$1,290	$846	$444	$176,801	$118,502
17	193	$1,290	$848	$442	$175,952	$118,944
	194	$1,290	$850	$440	$175,102	$119,384
	195	$1,290	$852	$438	$174,250	$119,821
	196	$1,290	$854	$436	$173,395	$120,257
	197	$1,290	$857	$433	$172,539	$120,690
	198	$1,290	$859	$431	$171,680	$121,122
	199	$1,290	$861	$429	$170,819	$121,551
	200	$1,290	$863	$427	$169,956	$121,978
	201	$1,290	$865	$425	$169,091	$122,403
	202	$1,290	$867	$423	$168,223	$122,826
	203	$1,290	$870	$421	$167,354	$123,246
	204	$1,290	$872	$418	$166,482	$123,665
18	205	$1,290	$874	$416	$165,608	$124,081
	206	$1,290	$876	$414	$164,732	$124,495
	207	$1,290	$878	$412	$163,854	$124,907
	208	$1,290	$880	$410	$162,973	$125,316
	209	$1,290	$883	$407	$162,091	$125,724
	210	$1,290	$885	$405	$161,206	$126,129
	211	$1,290	$887	$403	$160,319	$126,532
	212	$1,290	$889	$401	$159,429	$126,933
	213	$1,290	$892	$399	$158,538	$127,331
	214	$1,290	$894	$396	$157,644	$127,728
	215	$1,290	$896	$394	$156,748	$128,122
	216	$1,290	$898	$392	$155,850	$128,514
19	217	$1,290	$900	$390	$154,949	$128,903
	218	$1,290	$903	$387	$154,047	$129,291
	219	$1,290	$905	$385	$153,142	$129,676
	220	$1,290	$907	$383	$152,234	$130,059
	221	$1,290	$910	$381	$151,325	$130,439
	222	$1,290	$912	$378	$150,413	$130,818
	223	$1,290	$914	$376	$149,499	$131,194
	224	$1,290	$916	$374	$148,583	$131,567
	225	$1,290	$919	$371	$147,664	$131,939
	226	$1,290	$921	$369	$146,743	$132,308
	227	$1,290	$923	$367	$145,820	$132,675
	228	$1,290	$926	$365	$144,894	$133,039
20	229	$1,290	$928	$362	$143,966	$133,402
	230	$1,290	$930	$360	$143,036	$133,762
	231	$1,290	$933	$358	$142,104	$134,119
	232	$1,290	$935	$355	$141,169	$134,474
	233	$1,290	$937	$353	$140,232	$134,827
	234	$1,290	$940	$351	$139,292	$135,178
	235	$1,290	$942	$348	$138,350	$135,526
	236	$1,290	$944	$346	$137,406	$135,872
	237	$1,290	$947	$344	$136,459	$136,215
	238	$1,290	$949	$341	$135,510	$136,557
	239	$1,290	$951	$339	$134,559	$136,895
	240	$1,290	$954	$336	$133,605	$137,232
21	241	$1,290	$956	$334	$132,649	$137,566
	242	$1,290	$958	$332	$131,691	$137,897
	243	$1,290	$961	$329	$130,730	$138,227
	244	$1,290	$963	$327	$129,767	$138,554
	245	$1,290	$966	$324	$128,801	$138,878
	246	$1,290	$968	$322	$127,833	$139,200
	247	$1,290	$971	$320	$126,862	$139,520
	248	$1,290	$973	$317	$125,889	$139,837
	249	$1,290	$975	$315	$124,914	$140,151
	250	$1,290	$978	$312	$123,936	$140,464
	251	$1,290	$980	$310	$122,956	$140,774
	252	$1,290	$983	$307	$121,973	$141,081
22	253	$1,290	$985	$305	$120,988	$141,386
	254	$1,290	$988	$302	$120,000	$141,688
	255	$1,290	$990	$300	$119,010	$141,988
	256	$1,290	$993	$298	$118,018	$142,286
	257	$1,290	$995	$295	$117,023	$142,581
	258	$1,290	$998	$293	$116,025	$142,873
	259	$1,290	$1,000	$290	$115,025	$143,163
	260	$1,290	$1,003	$288	$114,022	$143,451
	261	$1,290	$1,005	$285	$113,017	$143,736
	262	$1,290	$1,008	$283	$112,010	$144,019
	263	$1,290	$1,010	$280	$111,000	$144,299
	264	$1,290	$1,013	$278	$109,987	$144,576
23	265	$1,290	$1,015	$275	$108,972	$144,851
	266	$1,290	$1,018	$272	$107,954	$145,124
	267	$1,290	$1,020	$270	$106,934	$145,393
	268	$1,290	$1,023	$267	$105,911	$145,661
	269	$1,290	$1,025	$265	$104,886	$145,926
	270	$1,290	$1,028	$262	$103,858	$146,188
	271	$1,290	$1,030	$260	$102,828	$146,447
	272	$1,290	$1,033	$257	$101,795	$146,705
	273	$1,290	$1,036	$254	$100,759	$146,959
	274	$1,290	$1,038	$252	$99,721	$147,211
	275	$1,290	$1,041	$249	$98,680	$147,460
	276	$1,290	$1,043	$247	$97,637	$147,707
24	277	$1,290	$1,046	$244	$96,591	$147,951
	278	$1,290	$1,049	$241	$95,542	$148,192
	279	$1,290	$1,051	$239	$94,491	$148,431
	280	$1,290	$1,054	$236	$93,437	$148,668
	281	$1,290	$1,057	$234	$92,380	$148,901
	282	$1,290	$1,059	$231	$91,321	$149,132
	283	$1,290	$1,062	$228	$90,259	$149,360
	284	$1,290	$1,064	$226	$89,195	$149,586
	285	$1,290	$1,067	$223	$88,128	$149,809
	286	$1,290	$1,070	$220	$87,058	$150,029
	287	$1,290	$1,072	$218	$85,985	$150,247
	288	$1,290	$1,075	$215	$84,910	$150,462
25	289	$1,290	$1,078	$212	$83,832	$150,674
	290	$1,290	$1,081	$210	$82,752	$150,884
	291	$1,290	$1,083	$207	$81,669	$151,091
	292	$1,290	$1,086	$204	$80,583	$151,295
	293	$1,290	$1,089	$201	$79,494	$151,496
	294	$1,290	$1,091	$199	$78,403	$151,695
	295	$1,290	$1,094	$196	$77,309	$151,891
	296	$1,290	$1,097	$193	$76,212	$152,084
	297	$1,290	$1,100	$191	$75,112	$152,275
	298	$1,290	$1,102	$188	$74,010	$152,463
	299	$1,290	$1,105	$185	$72,905	$152,648
	300	$1,290	$1,108	$182	$71,797	$152,830
26	301	$1,290	$1,111	$179	$70,686	$153,009
	302	$1,290	$1,113	$177	$69,573	$153,186
	303	$1,290	$1,116	$174	$68,457	$153,360
	304	$1,290	$1,119	$171	$67,338	$153,531
	305	$1,290	$1,122	$168	$66,216	$153,700
	306	$1,290	$1,125	$166	$65,091	$153,865
	307	$1,290	$1,127	$163	$63,964	$154,028
	308	$1,290	$1,130	$160	$62,834	$154,188
	309	$1,290	$1,133	$157	$61,701	$154,345
	310	$1,290	$1,136	$154	$60,565	$154,499
	311	$1,290	$1,139	$151	$59,426	$154,650
	312	$1,290	$1,142	$149	$58,285	$154,799
27	313	$1,290	$1,144	$146	$57,140	$154,945
	314	$1,290	$1,147	$143	$55,993	$155,088
	315	$1,290	$1,150	$140	$54,843	$155,228
	316	$1,290	$1,153	$137	$53,690	$155,365
	317	$1,290	$1,156	$134	$52,534	$155,499
	318	$1,290	$1,159	$131	$51,375	$155,630
	319	$1,290	$1,162	$128	$50,214	$155,759
	320	$1,290	$1,165	$126	$49,049	$155,884
	321	$1,290	$1,167	$123	$47,882	$156,007
	322	$1,290	$1,170	$120	$46,711	$156,127
	323	$1,290	$1,173	$117	$45,538	$156,243
	324	$1,290	$1,176	$114	$44,362	$156,357
28	325	$1,290	$1,179	$111	$43,182	$156,468
	326	$1,290	$1,182	$108	$42,000	$156,576
	327	$1,290	$1,185	$105	$40,815	$156,681
	328	$1,290	$1,188	$102	$39,627	$156,783
	329	$1,290	$1,191	$99	$38,436	$156,882
	330	$1,290	$1,194	$96	$37,242	$156,978
	331	$1,290	$1,197	$93	$36,045	$157,071
	332	$1,290	$1,200	$90	$34,845	$157,161
	333	$1,290	$1,203	$87	$33,642	$157,249
	334	$1,290	$1,206	$84	$32,436	$157,333
	335	$1,290	$1,209	$81	$31,227	$157,414
	336	$1,290	$1,212	$78	$30,015	$157,492
29	337	$1,290	$1,215	$75	$28,800	$157,567
	338	$1,290	$1,218	$72	$27,582	$157,639
	339	$1,290	$1,221	$69	$26,360	$157,708
	340	$1,290	$1,224	$66	$25,136	$157,774
	341	$1,290	$1,227	$63	$23,909	$157,837
	342	$1,290	$1,230	$60	$22,679	$157,896
	343	$1,290	$1,233	$57	$21,445	$157,953
	344	$1,290	$1,237	$54	$20,209	$158,007
	345	$1,290	$1,240	$51	$18,969	$158,057
	346	$1,290	$1,243	$47	$17,726	$158,105
	347	$1,290	$1,246	$44	$16,481	$158,149
	348	$1,290	$1,249	$41	$15,232	$158,190
30	349	$1,290	$1,252	$38	$13,980	$158,228
	350	$1,290	$1,255	$35	$12,725	$158,263
	351	$1,290	$1,258	$32	$11,466	$158,295
	352	$1,290	$1,261	$29	$10,205	$158,324
	353	$1,290	$1,265	$26	$8,940	$158,349
	354	$1,290	$1,268	$22	$7,672	$158,371
	355	$1,290	$1,271	$19	$6,402	$158,391
	356	$1,290	$1,274	$16	$5,127	$158,407
	357	$1,290	$1,277	$13	$3,850	$158,419
	358	$1,290	$1,280	$10	$2,570	$158,429
	359	$1,290	$1,284	$6	$1,286	$158,435
	360	$1,290	$1,287	$3	$1	$158,439

Mortgage Report Print

Mortgage Report