Mortgage

Starting Balance: $230,000

Date Total Monthly Mortgage Monthly Escrow Monthly Interest Monthly Principal Total Principal Paid Total Mortgage
June 2017 $2,164.81 $1,083.26 $702.43 $379.12 $12,474.80 $217,525.20
July 2017 $2,164.81 $1,083.26 $501.35 $580.20 $62,269.65 $155,255.55
August 2017 $2,164.81 $1,083.26 $497.53 $584.02 $1,380.20 $153,875.35
September 2017 $2,164.81 $1,083.26 $496.89 $584.66 $984.66 $152,890.69
October 2017 $2,164.81 $1,083.26 $493.71 $587.84 $987.84 $151,902.85
November 2017 $2,164.81 $1,083.26 $490.52 $591.03 $791.03 $151,111.82
December 2017 $2,164.81 $1,083.26 $487.97 $593.58 $3,793.58 $147,318.24
January 2018 $2,164.81 $1,083.26 $475.72 $605.83 $8,605.83 $138,712.41
February 2018 $2,164.81 $1,083.26 $447.93 $633.62 $7,223.62 $131,488.79
March 2018 $1,729.27 $647.72 $424.60 $656.95 $4,326.95 $127,161.84
April 2018 $1,729.27 $647.72 $410.63 $670.92 $750.92 $126,410.92
May 2018 $1,729.27 $647.72 $408.20 $673.35 $2,173.35 $124,237.57
June 2018 $1,729.27 $647.72 $401.18 $680.37 $6,680.37 $117,557.20
July 2018 $1,729.27 $647.72 $379.61 $701.94 $701.94 $116,855.26
August 2018 $1,729.27 $647.72 $377.35 $704.20 $804.20 $116,051.06
September 2018 $1,729.27 $647.72 $374.75 $706.80 $806.80 $115,244.26
October 2018 $1,729.27 $647.72 $372.14 $709.41 $809.41 $114,434.85
November 2018 $1,729.27 $647.72 $369.53 $712.02 $812.02 $113,622.83
Current $366.91 $714.64 $116,377.17 $113,622.83

 

Advertisements