Mortgage Payment Calculator

Date
Item
Price
Down Pymt.
Loan Amount

4-May-15 Rate
House Term
$369,000.00 Monthly Payment
$75,000.00 Total Interest
$294,000.00 Total Cost

3.375%
15
$2,083.75
$81,075.72
$450,075.72

Varying Interest Rate Schedule

Rate Monthly Payment
$2,083.75
3.000%
3.125%
3.250%
3.375%
3.500%
3.625%
3.750%
3.875%
4.000%
4.125%
4.250%

Total Interest
$81,075.72

Total Cost
$450,075.72
440455.80
443645.66
446852.31
450075.72
453315.84
456572.65
459846.12
463136.19
466442.85
469766.04
473105.74

Amortization Schedule
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Beginnng Balance
$294,000.00
278,681.94
262,838.83
246,452.66
229,504.82
211,976.07
193,846.47
175,095.46
155,701.71
135,643.20
114,897.15
93,439.98
71,247.33
48,293.98
24,553.86

Ending Balance
Paid on Principal
$278,681.94
$15,318.06
262,838.83
15,843.11
246,452.66
16,386.17
229,504.82
16,947.84
211,976.07
193,846.47
175,095.46
155,701.71
135,643.20
114,897.15
93,439.98
71,247.33
48,293.98
24,553.86
0.00
Subtotal
Down Pymt.
Total Cost

17,528.76
18,129.59
18,751.02
19,393.75
20,058.51
20,746.05
21,457.16
22,192.65
22,953.35
23,740.12
24,553.86
$294,000.00

dule
Interest Paid
$9,686.99
9,161.93
8,618.88
8,057.21
7,476.29
6,875.46
6,254.03
5,611.30
4,946.54
4,259.00
3,547.88
2,812.40
2,051.70
1,264.93
451.19
$81,075.72
$75,000.00
$450,075.72