PPOR

This page tracks my progress against the original mortgage schedule.
We took out the mortgage in March 2015.


Original Mortgage: $200,000 over 30 years  (03/15 - 03/45)

Total of 360 Loan Payments$364,813.42
Total Interest$164,813.42

Annual Amortization Schedule 

Beginning BalanceInterestPrincipalEnding Balance
1$200,000.00$8,934.00$3,226.44$196,773.55
2$196,773.55$8,785.77$3,374.67$193,398.87
3$193,398.87$8,630.75$3,529.69$189,869.16
4$189,869.16$8,468.58$3,691.86$186,177.30
5$186,177.30$8,298.99$3,861.45$182,315.83
6$182,315.83$8,121.59$4,038.85$178,276.97
7$178,276.97$7,936.04$4,224.40$174,052.57
8$174,052.57$7,741.97$4,418.47$169,634.09
9$169,634.09$7,538.98$4,621.46$165,012.64
10$165,012.64$7,326.68$4,833.76$160,178.87
11$160,178.87$7,104.61$5,055.83$155,123.04
12$155,123.04$6,872.36$5,288.08$149,834.95
13$149,834.95$6,629.42$5,531.02$144,303.92
14$144,303.92$6,375.33$5,785.11$138,518.80
15$138,518.80$6,109.54$6,050.90$132,467.91
16$132,467.91$5,831.58$6,328.86$126,139.04
17$126,139.04$5,540.84$6,619.60$119,519.43
18$119,519.43$5,236.72$6,923.72$112,595.71
19$112,595.71$4,918.67$7,241.77$105,353.92
20$105,353.92$4,585.97$7,574.47$97,779.45
21$97,779.45$4,238.01$7,922.43$89,857.00
22$89,857.00$3,874.05$8,286.39$81,570.59
23$81,570.59$3,493.36$8,667.08$72,903.52
24$72,903.52$3,095.22$9,065.22$63,838.27
25$63,838.27$2,678.74$9,481.70$54,356.57
26$54,356.57$2,243.16$9,917.28$44,439.29
27$44,439.29$1,787.56$10,372.88$34,066.40
28$34,066.40$1,311.03$10,849.41$23,216.99
29$23,216.99$812.61$11,347.83$11,869.15
30$11,869.15$291.31$11,869.13$0.00

2 comments:

  1. So glad I found you. I am scared that this month I won't be able to put more on the mortgage, but I am going to try hard. So far I have no money to put toward it, but a good sewing week next week plus what the studio pays me should help.

    ReplyDelete
  2. hope you have a good sewing month! I find myself looking for every extra cent I can at the moment to try and get rid of this mortgage!

    ReplyDelete