house price

Percent down
Apr
Pmt/Yr
year

$ 250,000.00
20%
2%
12
3

Amount down
amount loan
Monthly deposit

$ 50,000.00
$ 200,000.00
$
1,358.74

Savings schedual

# PMT

$ PMT
1 $
12 $
24 $

1,358.74
1,358.74
1,358.74

$INT

$ BAL
0.00 $
1,358.74
18.80 $ 16,417.46
39.61 $ 33,082.87

Loan amount
APR
PMT/YR
Yr

Monthly payment
Payment schedual

200,000.00
3.75%
12
30

$926.23
PMT #

$ PMT
1
12
24
36
48
60
120
240
360

$926.23
$926.23
$926.23
$926.23
$926.23
$926.23
$926.23
$926.23
$926.23

$ INT PD
$
$
$
$
$
$
$
$
$

625.00
614.48
602.59
590.24
577.42
564.11
489.56
291.25
2.89

$ PRINC PD
$301.23
$311.75
$323.64
$335.99
$348.81
$362.12
$436.67
$634.98
$923.35

$ BAL
$
$
$
$
$
$
$
$
$
$

200,000.00
199,698.77
196,322.45
192,504.59
188,541.07
184,426.34
180,154.63
156,223.55
92,566.43
-