Results
P&I Monthly Payment
—
Monthly Property Tax
—
Monthly Insurance
—
Total Monthly (P&I + Tax + Insurance)
—
Note: Taxes & insurance are not part of the loan amortization—they’re shown here for monthly budgeting.
Total Interest Paid: $
Amortization Schedule
Month | Payment | Principal Payment | Interest Payment | Remaining Balance |
---|