Calculator

Page 1 of 5
Home Mortgage Calculator

http://www.vertex42.com/Calculators/home-mortgage-calculator.html
2007 Vertex42 LLC
Mortgage Information
Balance at a Specified Year
Loan Amount
Annual Interest Rate
Term Length (in Years)
First Payment Date
Compound Period
Payment Frequency
Monthly Payment
150,000.00
5.50%
15
1/1/2009
Home Value or Price

Yearly Property Taxes
Yearly H.O. Insurance
Monthly PMI
PITI Payment
150,000.00
2,700.00
600.00
80.00
1,580.63
Balance at Year
Date
Interest Paid
Principal Paid
Outstanding Balance
Monthly
Monthly
5
12/1/2013
36,470.97
37,066.83
112,933.17
[42]
1,225.63
Summary
15
180
12/1/2023
220,612.13
70,612.13
Years Until Paid Off

Number of Payments
Last Payment Date
Total Payments
Total Interest
Fixed-Rate or ARM
Extra Payment
Payment Interval
Extra Annual Payment
Payment # (1-12)
Total Extra Payments
Interest Savings
160,000
1
0.00
No Extra Payments
[42]
Fixed Rate
3
12.00%
4.00%
12
0.25%
1,225.63
Variable or Fixed Rate

Years Rate Remains Fixed
Interest Rate Cap
Interest Rate Minimum
Periods Between Adjustments
Estimated Adjustment
Highest Monthly Payment
Extra Payments
Interest Rate History
6.0%
Balance
140,000
120,000
100,000
80,000
Totals Assuming No Extra Payments
4.0%
Total Payments
Total Interest
Periods Per Year
2.0%
$220,612
$70,612
12
Payment #
0.0%
60,000
50
100
150
200
40,000
20,000
2023
2021
2019
2017
2015
2013
2011
2009
Payment Schedule
No.
Payment
Date Year
Interest
Rate
Interest Payment
Extra Additional
Due
Due Payments Payment
Principal
Paid
Balance
$150,000.00
1/1/2009
5.500%
687.50
1,225.63
0.00
538.13
149,461.87
2/1/2009
5.500%
685.03
1,225.63
0.00
540.60
148,921.27
3/1/2009
5.500%
682.56
1,225.63
0.00
543.07
148,378.20
4/1/2009
5.500%
680.07
1,225.63
0.00
545.56
147,832.64
5/1/2009
5.500%
677.57
1,225.63
0.00
548.06
147,284.58
6/1/2009
5.500%
675.05
1,225.63
0.00
550.58
146,734.00
7/1/2009
5.500%
672.53
1,225.63
0.00
553.10
146,180.90
2007 Vertex42 LLC
No.
Payment
Date Year
Interest
Rate
Interest Payment
Extra Additional
Due
Principal Page 2 of 5
Paid
Balance
8/1/2009
5.500%
670.00
1,225.63
0.00
555.63
145,625.27
9/1/2009
5.500%
667.45
1,225.63
0.00
558.18
145,067.09
10
10/1/2009
5.500%
664.89
1,225.63
0.00
560.74
144,506.35
11
11/1/2009
5.500%
662.32
1,225.63
0.00
563.31
143,943.04
12
12/1/2009
5.500%
659.74
1,225.63
0.00
565.89
143,377.15
13
1/1/2010
5.500%
657.15
1,225.63
0.00
568.48
142,808.67
14
2/1/2010
5.500%
654.54
1,225.63
0.00
571.09
142,237.58
15
3/1/2010
5.500%
651.92
1,225.63
0.00
573.71
141,663.87
16
4/1/2010
5.500%
649.29
1,225.63
0.00
576.34
141,087.53
17
5/1/2010
5.500%
646.65
1,225.63
0.00
578.98
140,508.55
18
6/1/2010
5.500%
644.00
1,225.63
0.00
581.63
139,926.92
19
7/1/2010
5.500%
641.33
1,225.63
0.00
584.30
139,342.62
20
8/1/2010
5.500%
638.65
1,225.63
0.00
586.98
138,755.64
21
9/1/2010
5.500%
635.96
1,225.63
0.00
589.67
138,165.97
22
10/1/2010
5.500%
633.26
1,225.63
0.00
592.37
137,573.60
23
11/1/2010
5.500%
630.55
1,225.63
0.00
595.08
136,978.52
24
12/1/2010
5.500%
627.82
1,225.63
0.00
597.81
136,380.71
25
1/1/2011
5.500%
625.08
1,225.63
0.00
600.55
135,780.16
26
2/1/2011
5.500%
622.33
1,225.63
0.00
603.30
135,176.86
27
3/1/2011
5.500%
619.56
1,225.63
0.00
606.07
134,570.79
28
4/1/2011
5.500%
616.78
1,225.63
0.00
608.85
133,961.94
29
5/1/2011
5.500%
613.99
1,225.63
0.00
611.64
133,350.30
30
6/1/2011
5.500%
611.19
1,225.63
0.00
614.44
132,735.86
31
7/1/2011
5.500%
608.37
1,225.63
0.00
617.26
132,118.60
32
8/1/2011
5.500%
605.54
1,225.63
0.00
620.09
131,498.51
33
9/1/2011
5.500%
602.70
1,225.63
0.00
622.93
130,875.58
34
10/1/2011
5.500%
599.85
1,225.63
0.00
625.78
130,249.80
35
11/1/2011
5.500%
596.98
1,225.63
0.00
628.65
129,621.15
36
12/1/2011
5.500%
594.10
1,225.63
0.00
631.53
128,989.62
37
1/1/2012
5.500%
591.20
1,225.63
0.00
634.43
128,355.19
38
2/1/2012
5.500%
588.29
1,225.63
0.00
637.34
127,717.85
39
3/1/2012
5.500%
585.37
1,225.63
0.00
640.26
127,077.59
40
4/1/2012
5.500%
582.44
1,225.63
0.00
643.19
126,434.40
41
5/1/2012
5.500%
579.49
1,225.63
0.00
646.14
125,788.26
42
6/1/2012
5.500%
576.53
1,225.63
0.00
649.10
125,139.16
43
7/1/2012
5.500%
573.55
1,225.63
0.00
652.08
124,487.08
44
8/1/2012
5.500%
570.57
1,225.63
0.00
655.06
123,832.02
45
9/1/2012
5.500%
567.56
1,225.63
0.00
658.07
123,173.95
46
10/1/2012
5.500%
564.55
1,225.63
0.00
661.08
122,512.87
47
11/1/2012
5.500%
561.52
1,225.63
0.00
664.11
121,848.76
48
12/1/2012
5.500%
558.47
1,225.63
0.00
667.16
121,181.60
49
1/1/2013
5.500%
555.42
1,225.63
0.00
670.21
120,511.39
50
2/1/2013
5.500%
552.34
1,225.63
0.00
673.29
119,838.10
51
3/1/2013
5.500%
549.26
1,225.63
0.00
676.37
119,161.73
52
4/1/2013
5.500%
546.16
1,225.63
0.00
679.47
118,482.26
53
5/1/2013
5.500%
543.04
1,225.63
0.00
682.59
117,799.67
54
6/1/2013
5.500%
539.92
1,225.63
0.00
685.71
117,113.96
55
7/1/2013
5.500%
536.77
1,225.63
0.00
688.86
116,425.10
56
8/1/2013
5.500%
533.62
1,225.63
0.00
692.01
115,733.09
57
9/1/2013
5.500%
530.44
1,225.63
0.00
695.19
115,037.90
58
10/1/2013
5.500%
527.26
1,225.63
0.00
698.37
114,339.53
59
11/1/2013
5.500%
524.06
1,225.63
0.00
701.57
113,637.96
60
12/1/2013
5.500%
520.84
1,225.63
0.00
704.79
112,933.17
61
1/1/2014
5.500%
517.61
1,225.63
0.00
708.02
112,225.15
2007 Vertex42 LLC
No.
Payment
Date Year
Interest
Rate
Interest Payment
Extra Additional
Due
Paid
Balance
62
2/1/2014
5.500%
514.37
1,225.63
0.00
711.26
111,513.89
63
3/1/2014
5.500%
511.11
1,225.63
0.00
714.52
110,799.37
64
4/1/2014
5.500%
507.83
1,225.63
0.00
717.80
110,081.57
65
5/1/2014
5.500%
504.54
1,225.63
0.00
721.09
109,360.48
66
6/1/2014
5.500%
501.24
1,225.63
0.00
724.39
108,636.09
67
7/1/2014
5.500%
497.92
1,225.63
0.00
727.71
107,908.38
68
8/1/2014
5.500%
494.58
1,225.63
0.00
731.05
107,177.33
69
9/1/2014
5.500%
491.23
1,225.63
0.00
734.40
106,442.93
70
10/1/2014
5.500%
487.86
1,225.63
0.00
737.77
105,705.16
71
11/1/2014
5.500%
484.48
1,225.63
0.00
741.15
104,964.01
72
12/1/2014
5.500%
481.09
1,225.63
0.00
744.54
104,219.47
73
1/1/2015
5.500%
477.67
1,225.63
0.00
747.96
103,471.51
74
2/1/2015
5.500%
474.24
1,225.63
0.00
751.39
102,720.12
75
3/1/2015
5.500%
470.80
1,225.63
0.00
754.83
101,965.29
76
4/1/2015
5.500%
467.34
1,225.63
0.00
758.29
101,207.00
77
5/1/2015
5.500%
463.87
1,225.63
0.00
761.76
100,445.24
78
6/1/2015
5.500%
460.37
1,225.63
0.00
765.26
99,679.98
79
7/1/2015
5.500%
456.87
1,225.63
0.00
768.76
98,911.22
80
8/1/2015
5.500%
453.34
1,225.63
0.00
772.29
98,138.93
81
9/1/2015
5.500%
449.80
1,225.63
0.00
775.83
97,363.10
82
10/1/2015
5.500%
446.25
1,225.63
0.00
779.38
96,583.72
83
11/1/2015
5.500%
442.68
1,225.63
0.00
782.95
95,800.77
84
12/1/2015
5.500%
439.09
1,225.63
0.00
786.54
95,014.23
85
1/1/2016
5.500%
435.48
1,225.63
0.00
790.15
94,224.08
86
2/1/2016
5.500%
431.86
1,225.63
0.00
793.77
93,430.31
87
3/1/2016
5.500%
428.22
1,225.63
0.00
797.41
92,632.90
88
4/1/2016
5.500%
424.57
1,225.63
0.00
801.06
91,831.84
89
5/1/2016
5.500%
420.90
1,225.63
0.00
804.73
91,027.11
90
6/1/2016
5.500%
417.21
1,225.63
0.00
808.42
90,218.69
91
7/1/2016
5.500%
413.50
1,225.63
0.00
812.13
89,406.56
92
8/1/2016
5.500%
409.78
1,225.63
0.00
815.85
88,590.71
93
9/1/2016
5.500%
406.04
1,225.63
0.00
819.59
87,771.12
94
10/1/2016
5.500%
402.28
1,225.63
0.00
823.35
86,947.77
95
11/1/2016
5.500%
398.51
1,225.63
0.00
827.12
86,120.65
96
12/1/2016
5.500%
394.72
1,225.63
0.00
830.91
85,289.74
97
1/1/2017
5.500%
390.91
1,225.63
0.00
834.72
84,455.02
98
2/1/2017
5.500%
387.09
1,225.63
0.00
838.54
83,616.48
99
3/1/2017
5.500%
383.24
1,225.63
0.00
842.39
82,774.09
100
4/1/2017
5.500%
379.38
1,225.63
0.00
846.25
81,927.84
101
5/1/2017
5.500%
375.50
1,225.63
0.00
850.13
81,077.71
102
6/1/2017
5.500%
371.61
1,225.63
0.00
854.02
80,223.69
103
7/1/2017
5.500%
367.69
1,225.63
0.00
857.94
79,365.75
104
8/1/2017
5.500%
363.76
1,225.63
0.00
861.87
78,503.88
105
9/1/2017
5.500%
359.81
1,225.63
0.00
865.82
77,638.06
106
10/1/2017
5.500%
355.84
1,225.63
0.00
869.79
76,768.27
107
11/1/2017
5.500%
351.85
1,225.63
0.00
873.78
75,894.49
108
12/1/2017
5.500%
347.85
1,225.63
0.00
877.78
75,016.71
109
1/1/2018
5.500%
343.83
1,225.63
0.00
881.80
74,134.91
110
2/1/2018
5.500%
339.79
1,225.63
0.00
885.84
73,249.07
111
3/1/2018
5.500%
335.72
1,225.63
0.00
889.91
72,359.16
112
4/1/2018
5.500%
331.65
1,225.63
0.00
893.98
71,465.18
113
5/1/2018
5.500%
327.55
1,225.63
0.00
898.08
70,567.10
114
6/1/2018
5.500%
323.43
1,225.63
0.00
902.20
69,664.90
115
7/1/2018
5.500%
319.30
1,225.63
0.00
906.33
68,758.57
2007 Vertex42 LLC
No.
Payment
Date Year
Interest
Rate
Interest Payment
Extra Additional
Due
Paid
Balance
116
8/1/2018
5.500%
315.14
1,225.63
0.00
910.49
67,848.08
117
9/1/2018
5.500%
310.97
1,225.63
0.00
914.66
66,933.42
118
10/1/2018
5.500%
306.78
1,225.63
0.00
918.85
66,014.57
119
11/1/2018
5.500%
302.57
1,225.63
0.00
923.06
65,091.51
120
12/1/2018
5.500%
298.34
1,225.63
0.00
927.29
64,164.22
121
1/1/2019
5.500%
294.09
1,225.63
0.00
931.54
63,232.68
122
2/1/2019
5.500%
289.82
1,225.63
0.00
935.81
62,296.87
123
3/1/2019
5.500%
285.53
1,225.63
0.00
940.10
61,356.77
124
4/1/2019
5.500%
281.22
1,225.63
0.00
944.41
60,412.36
125
5/1/2019
5.500%
276.89
1,225.63
0.00
948.74
59,463.62
126
6/1/2019
5.500%
272.54
1,225.63
0.00
953.09
58,510.53
127
7/1/2019
5.500%
268.17
1,225.63
0.00
957.46
57,553.07
128
8/1/2019
5.500%
263.78
1,225.63
0.00
961.85
56,591.22
129
9/1/2019
5.500%
259.38
1,225.63
0.00
966.25
55,624.97
130
10/1/2019
5.500%
254.95
1,225.63
0.00
970.68
54,654.29
131
11/1/2019
5.500%
250.50
1,225.63
0.00
975.13
53,679.16
132
12/1/2019
5.500%
246.03
1,225.63
0.00
979.60
52,699.56
133
1/1/2020
5.500%
241.54
1,225.63
0.00
984.09
51,715.47
134
2/1/2020
5.500%
237.03
1,225.63
0.00
988.60
50,726.87
135
3/1/2020
5.500%
232.50
1,225.63
0.00
993.13
49,733.74
136
4/1/2020
5.500%
227.95
1,225.63
0.00
997.68
48,736.06
137
5/1/2020
5.500%
223.37
1,225.63
0.00
1,002.26
47,733.80
138
6/1/2020
5.500%
218.78
1,225.63
0.00
1,006.85
46,726.95
139
7/1/2020
5.500%
214.17
1,225.63
0.00
1,011.46
45,715.49
140
8/1/2020
5.500%
209.53
1,225.63
0.00
1,016.10
44,699.39
141
9/1/2020
5.500%
204.87
1,225.63
0.00
1,020.76
43,678.63
142
10/1/2020
5.500%
200.19
1,225.63
0.00
1,025.44
42,653.19
143
11/1/2020
5.500%
195.49
1,225.63
0.00
1,030.14
41,623.05
144
12/1/2020
5.500%
190.77
1,225.63
0.00
1,034.86
40,588.19
145
1/1/2021
5.500%
186.03
1,225.63
0.00
1,039.60
39,548.59
146
2/1/2021
5.500%
181.26
1,225.63
0.00
1,044.37
38,504.22
147
3/1/2021
5.500%
176.48
1,225.63
0.00
1,049.15
37,455.07
148
4/1/2021
5.500%
171.67
1,225.63
0.00
1,053.96
36,401.11
149
5/1/2021
5.500%
166.84
1,225.63
0.00
1,058.79
35,342.32
150
6/1/2021
5.500%
161.99
1,225.63
0.00
1,063.64
34,278.68
151
7/1/2021
5.500%
157.11
1,225.63
0.00
1,068.52
33,210.16
152
8/1/2021
5.500%
152.21
1,225.63
0.00
1,073.42
32,136.74
153
9/1/2021
5.500%
147.29
1,225.63
0.00
1,078.34
31,058.40
154
10/1/2021
5.500%
142.35
1,225.63
0.00
1,083.28
29,975.12
155
11/1/2021
5.500%
137.39
1,225.63
0.00
1,088.24
28,886.88
156
12/1/2021
5.500%
132.40
1,225.63
0.00
1,093.23
27,793.65
157
1/1/2022
5.500%
127.39
1,225.63
0.00
1,098.24
26,695.41
158
2/1/2022
5.500%
122.35
1,225.63
0.00
1,103.28
25,592.13
159
3/1/2022
5.500%
117.30
1,225.63
0.00
1,108.33
24,483.80
160
4/1/2022
5.500%
112.22
1,225.63
0.00
1,113.41
23,370.39
161
5/1/2022
5.500%
107.11
1,225.63
0.00
1,118.52
22,251.87
162
6/1/2022
5.500%
101.99
1,225.63
0.00
1,123.64
21,128.23
163
7/1/2022
5.500%
96.84
1,225.63
0.00
1,128.79
19,999.44
164
8/1/2022
5.500%
91.66
1,225.63
0.00
1,133.97
18,865.47
165
9/1/2022
5.500%
86.47
1,225.63
0.00
1,139.16
17,726.31
166
10/1/2022
5.500%
81.25
1,225.63
0.00
1,144.38
16,581.93
167
11/1/2022
5.500%
76.00
1,225.63
0.00
1,149.63
15,432.30
168
12/1/2022
5.500%
70.73
1,225.63
0.00
1,154.90
14,277.40
169
1/1/2023
5.500%
65.44
1,225.63
0.00
1,160.19
13,117.21
10
11
12
13
14
2007 Vertex42 LLC
No.
Payment
Date Year
Interest
Rate
Interest Payment
Extra Additional
Due
Paid
Balance
170
2/1/2023
5.500%
60.12
1,225.63
0.00
1,165.51
11,951.70
171
3/1/2023
5.500%
54.78
1,225.63
0.00
1,170.85
10,780.85
172
4/1/2023
5.500%
49.41
1,225.63
0.00
1,176.22
9,604.63
173
5/1/2023
5.500%
44.02
1,225.63
0.00
1,181.61
8,423.02
174
6/1/2023
5.500%
38.61
1,225.63
0.00
1,187.02
7,236.00
175
7/1/2023
5.500%
33.17
1,225.63
0.00
1,192.46
6,043.54
176
8/1/2023
5.500%
27.70
1,225.63
0.00
1,197.93
4,845.61
177
9/1/2023
5.500%
22.21
1,225.63
0.00
1,203.42
3,642.19
178
10/1/2023
5.500%
16.69
1,225.63
0.00
1,208.94
2,433.25
179
11/1/2023
5.500%
11.15
1,225.63
0.00
1,214.48
1,218.77
180
12/1/2023
5.500%
5.59
1,224.36
0.00
1,218.77
0.00
15
2007 Vertex42 LLC

Calculator

Uploaded by

Copyright:

Available Formats

You might also like

Calculator

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Calculator

Uploaded by

Copyright:

Available Formats

Page 1 of 5

Home Mortgage Calculator

2007 Vertex42 LLC

Balance at a Specified Year

Home Value or Price

Years Until Paid Off

Variable or Fixed Rate

Interest Rate History

Totals Assuming No Extra Payments

2007 Vertex42 LLC

2007 Vertex42 LLC

2007 Vertex42 LLC

2007 Vertex42 LLC

2007 Vertex42 LLC

You might also like