Capital

Mortgage & Leverage

Principal & interest, LTV, DSCR, and amortization — with ListQik listing savings on exit.

Loan amount320,000

Property value400,000

Interest rate %6.75

Term (years)30

Annual taxes6,200

Annual insurance1,800

Monthly HOA0

Monthly P&I

$2,076

Total monthly payment

$2,742

LTV

80.0%

DSCR (8% NOI proxy)

1.28

ListQik savings on sale

$9,921

Amortization (first 24 months)

Mo 1$2,076Bal $319,724

Mo 2$2,076Bal $319,447

Mo 3$2,076Bal $319,169

Mo 4$2,076Bal $318,889

Mo 5$2,076Bal $318,607

Mo 6$2,076Bal $318,323

Mo 7$2,076Bal $318,039

Mo 8$2,076Bal $317,752

Mo 9$2,076Bal $317,464

Mo 10$2,076Bal $317,174

Mo 11$2,076Bal $316,883

Mo 12$2,076Bal $316,590

Mo 13$2,076Bal $316,295

Mo 14$2,076Bal $315,999

Mo 15$2,076Bal $315,701

Mo 16$2,076Bal $315,401

Mo 17$2,076Bal $315,099

Mo 18$2,076Bal $314,796

Mo 19$2,076Bal $314,492

Mo 20$2,076Bal $314,185

Mo 21$2,076Bal $313,877

Mo 22$2,076Bal $313,567

Mo 23$2,076Bal $313,255

Mo 24$2,076Bal $312,942

Property address (optional — improves Push to Live prefill)

StreetUnitCityStateZIP

Loading calculator...