Real Estate Financing Schedule
Real Estate Financing Schedule
This Real Estate Financing Schedule of [Your Company Name] outlines the financing terms and payment schedule for a real estate loan, providing essential details such as loan term, interest rate, and payment frequency.
Property Details
|
Property Address |
3954 Rosewood Court, Windom, MN 56101 |
|
Loan Amount |
$200,000 |
Loan Details
|
Loan Term |
30 years |
|
Interest Rate |
4.5% per annum |
|
Payment Schedule |
Monthly |
Payment Schedule
|
Payment # |
Payment Date |
Total Payment |
Principal Payment |
Interest Payment |
Remaining Balance |
|---|---|---|---|---|---|
|
1 |
04/01/2024 |
$1,013.37 |
$308.21 |
$705.16 |
$199,691.79 |
|
2 |
05/01/2024 |
$1,013.37 |
$309.32 |
$704.05 |
$199,382.47 |
|
3 |
06/01/2024 |
$1,013.37 |
$310.44 |
$702.93 |
$199,072.03 |
|
4 |
07/01/2024 |
$1,013.37 |
$311.57 |
$702.80 |
$198,760.46 |
|
5 |
08/01/2024 |
$1,013.37 |
$312.71 |
$700.66 |
$198,447.75 |
|
6 |
09/01/2024 |
$1,013.37 |
$313.86 |
$699.51 |
$198,133.89 |
|
7 |
10/01/2024 |
$1,013.37 |
$315.02 |
$698.35 |
$197,818.87 |
|
8 |
11/01/2024 |
$1,013.37 |
$316.19 |
$697.18 |
$197,502.68 |
|
9 |
12/01/2024 |
$1,013.37 |
$317.36 |
$696.01 |
$197,185.32 |
|
10 |
01/01/2025 |
$1,013.37 |
$318.54 |
$694.83 |
$196,866.78 |
