Havenlytics Mortgage Calculator

Plan your property investment with precision

Property Price $500,000

Down Payment $100,000 (20%)

Loan Term 30 years

Interest Rate 4.5%

Annual Property Tax $5,000

Annual Home Insurance $1,200

PMI (if down < 20%) 0.5%

HOA Fees (Monthly) $200

Payment Summary

Principal & Interest $2,026.74

Property Tax $416.67

Home Insurance $100.00

PMI $0.00

HOA Fees $200.00

Total Monthly Payment $2,743.41

$2,743

Monthly

Principal & Interest

Property Tax

Home Insurance

PMI

HOA Fees