HOLLIDAY, LEMONS & COX, P.C.: ABOUT US

Mortgage Amortization Calculator

Calculates your amortization schedule and total payments with various prepayment options.


Principal Loan Balance			$
Annual Interest Rate				%
Monthly Principal Prepayment Amount			$
Annual Principal Prepayment Amount			$
One-Time Prepayment Amount,			$
to be paid before payment (month#)
Amortization Length				Years
Starting:	Month	Year
Detailed Amortization Schedule



Mortgage Analysis Results
Monthly Payment:				$1,100.65
Total Interest (no pre-payment):				$246,232.87
Total Interest (as given):				$246,232.87
Savings:
$0.00 Total Interest Saved
0.0 Years Shorter Loan
Average Monthly Interest:				$683.98

Mortgage Amortization Schedule

Year	Prin	Int	Balance
Yearly Totals
2009	$1,144.77	$10,962.35	$148,855.23
2010	$1,348.06	$11,859.70	$147,507.17
2011	$1,459.95	$11,747.81	$146,047.22
2012	$1,581.12	$11,626.64	$144,466.10
2013	$1,712.36	$11,495.41	$142,753.74
2014	$1,854.48	$11,353.28	$140,899.26
2015	$2,008.40	$11,199.36	$138,890.86
2016	$2,175.10	$11,032.66	$136,715.76
2017	$2,355.63	$10,852.13	$134,360.12
2018	$2,551.15	$10,656.61	$131,808.98
2019	$2,762.89	$10,444.87	$129,046.08
2020	$2,992.21	$10,215.55	$126,053.87
2021	$3,240.56	$9,967.20	$122,813.31
2022	$3,509.53	$9,698.23	$119,303.78
2023	$3,800.82	$9,406.95	$115,502.97
2024	$4,116.28	$9,091.48	$111,386.68
2025	$4,457.93	$8,749.83	$106,928.75
2026	$4,827.94	$8,379.82	$102,100.81
2027	$5,228.65	$7,979.11	$96,872.16
2028	$5,662.63	$7,545.13	$91,209.53
2029	$6,132.63	$7,075.14	$85,076.90
2030	$6,641.63	$6,566.13	$78,435.27
2031	$7,192.88	$6,014.88	$71,242.39
2032	$7,789.89	$5,417.87	$63,452.50
2033	$8,436.45	$4,771.32	$55,016.05
2034	$9,136.67	$4,071.10	$45,879.39
2035	$9,895.01	$3,312.76	$35,984.38
2036	$10,716.29	$2,491.48	$25,268.09
2037	$11,605.73	$1,602.03	$13,662.36
2038	$12,569.00	$638.76	$1,093.36

The results of this calculation are not binding and in no way constitute an offer to extend credit.
Calculator Disclaimer