ABCDEGHIJKLMNOPQRSTUVWXY
1
MORTGAGE LOANMONTHLY LOAN PAYMENT
2
CALCULATOR$4,195
3
LOAN DETAILSVALUESKEY STATISTICSTOTALS
4
Purchase Price$750,000 Monthly Loan Payments$4,195
5
Interest Rate7.50%Annual Property Tax$8,250
6
Duration of Loan (in months) 360 Annual Insurance$1,500
7
Loan Amount$600,000 Annual Maintenance$3,750
8
Loan Start Date2/7/2026Total 7 Year Payments($350,215)
9
Sale of Home2/5/2033Total 7 Year Interest Paid($303,408)
10
Total 7 Year Property Tax Paid($63,215)
11
Total 7 Year Insurance Paid($11,494)
12
Total 7 Year Maintenance Paid($28,734)
13
Down Payment($150,000)
14
Total 7 Year Expenditure($603,659)
15
7 Year Adjusted Home Price$1,020,646
16
Combined Morgage Balance and Expenditures($1,154,663)
17
Profit/Loss on Sale of House-$134,016
18
Capital Gains Tax on amount above $500k$0
19
Transaction Costs (4% of sale price)-$40,826
20
Net Profit/Loss-$174,842
21
22
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104