← 122 Florida Park Dr, Palm Coast, FL 32137 · Portfolio index

seconloanoption.pdf

Generated 2026-07-01T05:25:50.520233+00:00 from live Dropbox Public folders.

Description

4/19/25, 4:33 PM calculator.net/mortgage-calculator.html?chouseprice=108%2C520&cdownpayment=0&cdownpaymentunit=p&cloanterm=30&cinter… Mortgage Calculator Home Price Down Payment ? Monthly Pay: $650.63 108,520 Loan Term ? 30 years Interest Rate ? 6 Start Date Aug 2024 Include Taxes & Costs Calculate Monthly % 0 Clear Total Mortgage Payment $650.63 $234,227.60 Property Tax $108.52 $39,067.20 Home Insurance $125.00 $45,000.00 Other Costs $333.33 $120,000.00 Total Out-ofPocket $1,217.49 $438,294.80

Extracted Content

4/19/25, 4:33 PM calculator.net/mortgage-calculator.html?chouseprice=108%2C520&cdownpayment=0&cdownpaymentunit=p&cloanterm=30&cinter… Mortgage Calculator Home Price Down Payment ? Monthly Pay: $650.63 108,520 Loan Term ? 30 years Interest Rate ? 6 Start Date Aug 2024 Include Taxes & Costs Calculate Monthly % 0 Clear Total Mortgage Payment $650.63 $234,227.60 Property Tax $108.52 $39,067.20 Home Insurance $125.00 $45,000.00 Other Costs $333.33 $120,000.00 Total Out-ofPocket $1,217.49 $438,294.80 Principal & Interest Property Taxes Home Insurance Other Cost 27% 27% 10% 10% 9% 9% 53% 53% Total of 360 Mortgage Payments $234,227.60 Total Interest $125,707.60 Mortgage Payoff Date Aug. 2054 Amortization schedule Annual Schedule Monthly Schedule Ending Balance $200K 8/24$6,475 7/25 $1,333 $107,187 $100K 8/252 $6,393 7/26 $1,415 $105,773 Year Date Interest Principal 1 $150K $50K 8/263 $6,305 7/27 $1,502 $104,270 4 8/27$6,213 7/28 $1,595 $102,676 5 8/287/29 $1,693 $100,983 6 8/29$6,010 7/30 $1,798 $99,185 7 8/30$5,899 7/31 $1,908 $97,277 $6,114 Balance Interest Payment $0 0 5 10 15 20 25 30 Year https://www.calculator.net/mortgage-calculator.html?chouseprice=108%2C520&cdownpayment=0&cdownpay