Beruflich Dokumente
Kultur Dokumente
Financial Analysis
Property Information
Home Value
Years Before Sell
$300,000.00
5 Years
Loan Information
Amount
$250,000.00
Amount Financed
$250,000.00
Monthly Payment
$1,342.05
$250.00
Monthly Insurance
$125.00
83.33 %
Interest Rate
5.000 %
Length
30 Years
Monthly PMI
Points
1.000 %
Closing Costs
$1,200.00
31
$104.17
$1,821.22
First Years
Total
$35,568.50
$235,639.46
Annual Taxes
$3,000.00
$15,000.00
$90,000.00
Annual Insurance
$1,500.00
Total Deductions
$50,568.50
$325,639.46
Tax Savings
$15,676.24
$100,948.23
$1,559.95
$1,540.81
Annual PMI
0.500%
26.000 %
5.000 %
Deductions
$3,000.00
DISCLAIMER: There is NO WARRANTY, expressed or implied, for the accuracy of this information or it's applicability to your financial situation. Please consult your own financial advisor.
Interests
Principal
Tax Savings
PMI
Balance
12,416.24
3,688.41
3,849.03
1,250.00
246,311.59
12,227.53
3,877.12
3,790.53
1,250.00
242,434.47
12,029.17
4,075.48
3,729.04
729.17
238,358.99
11,820.66
4,283.99
3,664.40
0.00
234,075.00
11,601.48
4,503.17
3,596.46
0.00
229,571.83
11,371.09
4,733.56
3,525.04
0.00
224,838.27
11,128.91
4,975.74
3,449.96
0.00
219,862.54
10,874.35
5,230.30
3,371.05
0.00
214,632.23
10,606.75
5,497.90
3,288.09
0.00
209,134.34
10
10,325.47
5,779.18
3,200.90
0.00
203,355.16
11
10,029.80
6,074.85
3,109.24
0.00
197,280.31
12
9,719.00
6,385.65
3,012.89
0.00
190,894.66
13
9,392.29
6,712.35
2,911.61
0.00
184,182.30
14
9,048.88
7,055.77
2,805.15
0.00
177,126.53
15
8,687.89
7,416.76
2,693.25
0.00
169,709.77
16
8,308.43
7,796.21
2,575.61
0.00
161,913.56
17
7,909.57
8,195.08
2,451.97
0.00
153,718.47
18
7,490.29
8,614.36
2,321.99
0.00
145,104.12
19
7,049.56
9,055.09
2,185.36
0.00
136,049.03
20
6,586.29
9,518.36
2,041.75
0.00
126,530.67
21
6,099.31
10,005.34
1,890.79
0.00
116,525.33
22
5,587.42
10,517.23
1,732.10
0.00
106,008.10
23
5,049.34
11,055.31
1,565.29
0.00
94,952.79
24
4,483.73
11,620.92
1,389.95
0.00
83,331.86
25
3,889.18
12,215.47
1,205.64
0.00
71,116.39
26
3,264.21
12,840.44
1,011.91
0.00
58,275.95
27
2,607.27
13,497.38
808.25
0.00
44,778.57
28
1,916.72
14,187.93
594.18
0.00
30,590.64
29
1,190.84
14,913.81
369.16
0.00
15,676.83
30
427.82
15,676.83
132.62
0.00
0.00
Interests
Principal
Tax Savings
PMI
Balance
233,139.46
250,000.00
72,273.23
3,229.17
0.00
Yr
DISCLAIMER: There is NO WARRANTY, expressed or implied, for the accuracy of this information or it's applicability to your financial situation. Please consult your own financial advisor.
There are four ad page placement options. You may choose to:
If you need to advertise your rates or to promote any special offers, so, "Advertisement" word in the page' title is not
suitable for your needs, then you may easily change it to any other string up to 60 characters long.
Bottom link is customizable just as everything else. You'll be able to change link test as well as link URL. All of these
options are customizable throught our installation helper utility or manually, in the 'templates/default/pdfXXXXX' files.
DISCLAIMER: There is NO WARRANTY, expressed or implied, for the accuracy of this information or it's applicability to your financial situation. Please consult your own financial
advisor.
After plugging in all of this information, you can determine the tax benefit of your home, which will help you determine
the amount you are really paying for your mortgage each month.
If your home has a value of $300,000.00, for example, and you take out a loan for $250,000.00, your total monthly
payment may come out to $1,821.22 (after considering all of the other factors described above). Due to the savings you
will receive from your tax benefit, however, your average payment will be $1,559.95 during the first 5 years. If you'll
decide to live in your home after this period, you will only pay $1,540.81 per month in average.
DISCLAIMER: There is NO WARRANTY, expressed or implied, for the accuracy of this information or it's applicability to your financial situation. Please consult your own financial
advisor.