Home Price $250,000

Percent Down 20%

APR 2%
PMT/YR 12
YR 5

Amount Down $50,000.00

Amount Loan $200,000.00
Monthly Deposit $788.12

Saving PMT# $PMT $ INT $ BAL

1 $788.12 $- $788.12
2 $788.12 $1.48 $1,577.71
3 $788.12 $2.96 $2,368.79
4 $788.12 $4.44 $3,161.35
5 $788.12 $5.93 $3,955.39
6 $788.12 $7.42 $4,750.92
7 $788.12 $8.91 $5,548
8 $788.12 $10.40 $6,346.47
9 $788.12 $11.90 $7,146.49
10 $788.12 $13.40 $7,948
11 $788.12 $14.90 $8,751.02
12 $788.12 $16.41 $9,555.55
13 $788.12 $17.92 $10,361.58
14 $788.12 $19.43 $11,169.13
15 $788.12 $20.94 $11,978.19
16 $788.12 $22.46 $12,788.76
17 $788.12 $23.98 $13,600.86
18 $788.12 $25.50 $14,414.48
19 $788.12 $27.03 $15,229.62
20 $788.12 $28.56 $16,046.30
21 $788.12 $30.09 $16,864.50
22 $788.12 $31.62 $17,684.50
23 $788.12 $33.16 $18,505.51
24 $788.12 $34.70 $19,328.33
25 $788.12 $36.24 $20,152.69
26 $788.12 $37.79 $20,979
27 $788.12 $39.33 $21,806.04
28 $788.12 $40.89 $22,635.04
29 $788.12 $42.44 $23,465.60
30 $788.12 $44.00 $24,297.72
31 $788.12 $45.56 $25,131.39
32 $788.12 $47.12 $25,966.63
33 $788.12 $48.69 $26,803.44
34 $788.12 $50.26 $27,641.81
35 $788.12 $51.83 $28,481.76
36 $788.12 $53.40 $29,323.28

$28,372.22 $951.06