Home Value:
$
Down Payment:
$
%
Loan Amount:
$
Interest Rate:
%
Loan Term:
years
Start Date:
Property Tax:
$/year
PMI:
%
Home Insurance:
$/year
Monthly HOA:
$
Monthly Payment:
$
| PMI: | $208.33 |
| Monthly Tax Paid: | $200.00 |
| Monthly Home Insurance: | $83.33 |
| PMI End Date: | Apr, 2026 |
| Total PMI Payments: | 26 |
| Monthly Payment after Mar, 2026: | -$208.33 |
| Loan Amount: | $250,000.00 | 46.55% |
| Down Payment: | $50,000.00 (16.67%) | 9.31% |
| Total Interest Paid: | $179,673.77 | 33.45% |
| Total PMI to Apr, 2026: | $5,416.67 | 1.01% |
| Total Tax Paid: | $72,000.00 | 13.41% |
| Total Home Insurance: | $30,000.00 | 5.59% |
| Total of 360 Payments: | $537,090.43 | |
| Loan pay-off date: | Jan, 2054 | |
-$208.33 Monthly Payment | -$104.17 Bi-Weekly Payment |
Jan, 2054 Monthly Pay-off Date | Dec, 2049 Bi-Weekly Pay-off Date |
$179,673.77 Total Interest Paid | $151,625.62 Total Interest Paid |
Total Interest Savings: $28,048.15