Carriage Hills Estates Mortgage Calculation and Amortization Schedule

Estimated Loan Information

Please review ENTIRE page for complete information

Purchase Price:	Annual Tax:	Monthly Principal & Interest:
Percent Down: Amount Down:	Annual Insurance:	Monthly Tax:
Interest Rate:	Years:	Monthly Insurance:
Loan Amount:		Total Payment:

Starting Payment #	Ending Payment #	Month Loan Starts: Year Loan Starts:
		Amortization schedule is listed below. Change starting payment #, ending payment #, and date for your specific needs.

These calculations do not include PMI.

Payment # - Month Year	Payment *	Principal Paid	Interest Paid	Tax & Ins Paid *	Remaining Principal
Beginning Loan Balance					80,000.00
1 -May 2024	484.53	117.87	258.33	108.33	79,882.13
2 -Jun 2024	484.53	118.25	257.95	108.33	79,763.88
3 -Jul 2024	484.53	118.63	257.57	108.33	79,645.25
4 -Aug 2024	484.53	119.01	257.19	108.33	79,526.24
5 -Sep 2024	484.53	119.40	256.80	108.33	79,406.84
6 -Oct 2024	484.53	119.78	256.42	108.33	79,287.06
7 -Nov 2024	484.53	120.17	256.03	108.33	79,166.89
8 -Dec 2024	484.53	120.56	255.64	108.33	79,046.33
9 -Jan 2025	484.53	120.95	255.25	108.33	78,925.38
10 -Feb 2025	484.53	121.34	254.86	108.33	78,804.04
11 -Mar 2025	484.53	121.73	254.47	108.33	78,682.31
12 -Apr 2025	484.53	122.12	254.08	108.33	78,560.19

* This amount may increase due to changes in real estate taxes and/or the cost of homeowner's insurance.

Curtis Stock

RE/MAX Innovations
3200 NE 83rd Street
Kansas City, MO. 64119
(816) 777-3200

Equal Housing
Opportunity

Information is deemed reliable but is not guaranteed and should be independently verified. Properties
subject to availability and prices may change. User agrees to read and abide by Terms of Use and Privacy Policy.