Vous êtes sur la page 1sur 2

Karl's Mortgage Calculator Page 1 of 2

Karl Jeacle's

Mortgage Calculator
Fixed Loan Data
Principal: $60,000 Start date: October 2007
September
Interest %: 7.0 End date:
2022
Years: 15 Monthly payment: 539.30
Annual insurance: $0.00 Total interest: $37,073.10
Annual tax: $0.00 Total interest %: 38.19%
Annual inflation %: 2 Real interest: $32,571.71
Prepayment Data
Monthly prepayment: $0.00 Total interest paid: <<no change>>
Starting month #: Savings: $0.00
Annual prepayment: $0.00 Real savings: $0.00
Starting month #: New end date: <<no change>>
One-time prepayment: $0.00 New term length: <<no change>>
Month #: Term shortened by: <<no change>>

Year Interest Principal Balance


2007 $1,046.69 $571.21 $59,428.79
2008 $4,084.38 $2,387.22 $57,041.57
2009 $3,911.83 $2,559.77 $54,481.80
2010 $3,726.78 $2,744.82 $51,736.98
2011 $3,528.36 $2,943.24 $48,793.74
2012 $3,315.59 $3,156.01 $45,637.73
2013 $3,087.42 $3,384.18 $42,253.55
2014 $2,842.78 $3,628.82 $38,624.73
2015 $2,580.48 $3,891.12 $34,733.61
2016 $2,299.19 $4,172.41 $30,561.20
2017 $1,997.55 $4,474.05 $26,087.15
2018 $1,674.14 $4,797.46 $21,289.69
2019 $1,327.31 $5,144.29 $16,145.40
2020 $955.41 $5,516.19 $10,629.21
2021 $556.66 $5,914.94 $4,714.27
2022 $138.53 $4,714.27 $0.00

http://www.jeacle.ie/mortgage/ 10/21/2007
Karl's Mortgage Calculator Page 2 of 2

Karl's Mortgage Calculator © Karl Jeacle http://www.jeacle.ie/mortgage/

http://www.jeacle.ie/mortgage/ 10/21/2007