Karl's Mortgage Calculator Page 1 of 1

Karl Jeacle's

Mortgage Calculator
Fixed Loan Data
Principal: $15,000 Start date: October 2007
September
Interest %: 7.0 End date:
2017
Years: 10 Monthly payment: 174.16
Annual insurance: $0.00 Total interest: $5,899.60
Annual tax: $0.00 Total interest %: 28.23%
Annual inflation %: 2 Real interest: $5,372.85
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 $260.98 $261.50 $14,738.50
2008 $997.06 $1,092.86 $13,645.64
2009 $918.08 $1,171.84 $12,473.80
2010 $833.34 $1,256.58 $11,217.22
2011 $742.52 $1,347.40 $9,869.82
2012 $645.10 $1,444.82 $8,425.00
2013 $540.69 $1,549.23 $6,875.77
2014 $428.67 $1,661.25 $5,214.52
2015 $308.58 $1,781.34 $3,433.18
2016 $179.81 $1,910.11 $1,523.07
2017 $44.77 $1,522.67 $0.40

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

http://www.jeacle.ie/mortgage/ 10/23/2007