← 122 Florida Park Dr, Palm Coast, FL 32137 · All properties

seconloanoption - 122 Florida Park Dr, Palm Coast, FL 32137.pdf

This page is a searchable text preview. Use the Dropbox link for the full original file.

Open full file in Dropbox

What This File Appears To Be

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

Text Preview

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&cdownpaymentunit=p&cloanterm=30&cinterestrate…

1/3

4/19/25, 4:33 PM

calculator.net/mortgage-calculator.html?chouseprice=108%2C520&cdownpayment=0&cdownpaymentunit=p&cloanterm=30&cinter…

8

8/31$5,781
7/32

$2,026

$95,251

9

8/32$5,657
7/33

$2,151

$93,099

10

8/33$5,524
7/34

$2,284

$90,816

11

8/34$5,383
7/35

$2,425

$88,391

12

8/35$5,233
7/36

$2,574

$85,817

13

8/36$5,075
7/37

$2,733

$83,084

14

8/37$4,906
7/38

$2,901

$80,183

15

8/38$4,727
7/39

$3,080

$77,102

16

8/39$4,537
7/40

$3,270

$73,832

17

8/40$4,335
7/41

$3,472

$70,360

18

8/41$4,121
7/42

$3,686

$66,673

19

8/42$3,894
7/43

$3,914

$62,760

20

8/43$3,653
7/44

$4,155

$58,605

21

8/44$3,396
7/45

$4,411

$54,193

22

8/45$3,124
7/46

$4,683

$49,510

23

8/46$2,835
7/47

$4,972

$44,538

24

8/47$2,529
7/48

$5,279

$39,259

25

8/48$2,203
7/49

$5,605

$33,654

26

8/49$1,857
7/50

$5,950

$27,704

27

8/50$1,490
7/51

$6,317

$21,387

28

8/51$1,101
7/52

$6,707

$14,680

29

8/527/53

$7,120

$7,560

$687

https://www.calculator.net/mortgage-calculator.html?chouseprice=108%2C520&cdownpayment=0&cdownpaymentunit=p&cloanterm=30&cinterestrate…

2/3