Contact Us
Phone: (803) 325-1444
Email us
Hours: Mon – Wed 9-4
This is the maximum home price you can afford based on your inputs.
Principal and interest payment.
Including property tax, home insurance, and PMI (if applicable).
Home price minus down payment.
| Year | Principal | Interest | Balance | Equity |
|---|---|---|---|---|
| 1 | $45 | $182 | $3,276 | $20,045 |
| 2 | $47 | $179 | $3,229 | $20,558 |
| 3 | $50 | $176 | $3,179 | $21,084 |
| 4 | $53 | $174 | $3,126 | $21,622 |
| 5 | $56 | $171 | $3,071 | $22,173 |
| 6 | $59 | $167 | $3,012 | $22,737 |
| 7 | $62 | $164 | $2,950 | $23,314 |
| 8 | $66 | $161 | $2,884 | $23,905 |
| 9 | $69 | $157 | $2,815 | $24,510 |
| 10 | $73 | $153 | $2,741 | $25,130 |
| 11 | $77 | $149 | $2,664 | $25,764 |
| 12 | $82 | $144 | $2,582 | $26,415 |
| 13 | $86 | $140 | $2,496 | $27,081 |
| 14 | $91 | $135 | $2,404 | $27,764 |
| 15 | $96 | $130 | $2,308 | $28,464 |
| 16 | $102 | $124 | $2,206 | $29,181 |
| 17 | $108 | $119 | $2,098 | $29,917 |
| 18 | $114 | $113 | $1,985 | $30,671 |
| 19 | $120 | $106 | $1,864 | $31,444 |
| 20 | $127 | $99 | $1,738 | $32,237 |
| 21 | $134 | $92 | $1,603 | $33,051 |
| 22 | $142 | $85 | $1,462 | $33,885 |
| 23 | $150 | $77 | $1,312 | $34,742 |
| 24 | $158 | $68 | $1,154 | $35,621 |
| 25 | $167 | $59 | $987 | $36,523 |
| 26 | $176 | $50 | $811 | $37,450 |
| 27 | $186 | $40 | $624 | $38,402 |
| 28 | $197 | $29 | $428 | $39,379 |
| 29 | $208 | $18 | $220 | $40,383 |
| 30 | $220 | $7 | $0 | $41,415 |