LOANS
Simulation Data for HELOC & SP-500
BEST OPTION FOR YOUR EXTRA MONEY
Savings per Property
- Total paid in extra payments on all properties 1
- Total interest saved on all properties 2
| Month | Property Address | Payment Date | Extra Payment | Initial Balance | Monthly Payment | Principal Paid | Interest Paid | Remaining Balance | Interest Before | Interest After | Interest Saving | Cumulative Saving | Monthly ROI |
|---|
BEST OPTION FOR YOUR EXTRA MONEY (All loans per month)
Summary ........
ROI per Property
| index | loan id | Start Loan Date | Extra From Heloc | interest from heloc | Saving Interest | Future Value SP-500 (10%) | Duration After Extra | Saving Time | Annual Yield | ROI from Loan | ROI from SP-500 |
|---|
SUMMARY
PI GRAPHICS
Date:
Monthlsy Payment:
Principal Payment:
Interest Payment:
Balance:
Cumulative Interest:
Remaining Interest:
Term:
Payment Number:
Select a loan
Select type of data
Date:
Monthly Payment:
Principal Payment:
Interest Payment:
Balance:
Cumulative Interest:
Remaining Interest:
Term:
Payment Number:
AMORTIZATION SCHEDULE
| # | Payment Date | Initial Balance | Principal Payment | Interest Payment | Ending Balance | Cumulative Principal | Cumulative Interest |
|---|
| # | Payment Date | Initial Balance | Principal Payment | Interest Payment | Ending Balance | Cumulative Principal | Cumulative Interest |
|---|