All estimates are approximations based on publicly available tax and rate data. Your actual costs may vary by jurisdiction and individual circumstances. Learn more
*Does not include Tax/Ins/HOA
Used to project annual increases in HOA fees, insurance, and maintenance costs
| Year | Interest Paid | Principal Paid | PMI Paid | Balance |
|---|---|---|---|---|
| 1 | $19,734 | $3,785 | $0 | $316,215 |
| 2 | $19,492 | $4,027 | $0 | $312,188 |
| 3 | $19,235 | $4,284 | $0 | $307,905 |
| 4 | $18,962 | $4,557 | $0 | $303,348 |
| 5 | $18,671 | $4,847 | $0 | $298,500 |
| 6 | $18,362 | $5,157 | $0 | $293,344 |
| 7 | $18,033 | $5,486 | $0 | $287,858 |
| 8 | $17,683 | $5,836 | $0 | $282,023 |
| 9 | $17,311 | $6,208 | $0 | $275,815 |
| 10 | $16,915 | $6,604 | $0 | $269,211 |
| 11 | $16,494 | $7,025 | $0 | $262,186 |
| 12 | $16,046 | $7,473 | $0 | $254,712 |
| 13 | $15,569 | $7,950 | $0 | $246,762 |
| 14 | $15,062 | $8,457 | $0 | $238,305 |
| 15 | $14,522 | $8,997 | $0 | $229,309 |