Term 10yeam Amount $675,000 1 2 Month Beg balance Payment Interest Principal End balance 3 2.1% 1 $675,000 $6,151 $1,012.50 $5,138 $669,862 4 4.7% 2 $669,862 $6,151 $1,004.79 $5,146 $664,716 5 6.5% 3 $664,716 $6,151 $997.07 $5,154 $659,562 6 1.5% 4 $659,562 $6,151 $989.34 $5,161 $654,401 7 1.9% 5 $654,401 $6,151 $981.60 $5,169 $649,232 8 5.1% 6 $649,232 $6,151 $973.85 $5,177 $644,055 9 6.6% 7 $644,055 $6,151 $966.08 $5,185 $638,871 10 6.0% 8 $638,871 $6,151 $958.31 $5,192 $633,678 9 $633,678 $6,151 $950.52 $5,200 $628,478 10 $628,478 $6,151 $942.72 $5,208 $623,270 11 $623,270 $6,151 $934.91 $5,216 $618,055 12 $618,055 $6,151 $927.08 $5,224 $612,831 13 $612,831 $6,151 $919.25 $5,231 $607,600 14 $607,600 $6,151 $911.40 $5,239 $602,361 15 $602,361 $6,151 $903.54 $5,247 $597,113