Mortgage Manager
Mortgage Savings System

 

Years	Mortgage	Balance	Equity	Buildup	MM	MM Split
	Current	MM Split Pay	Current	MM Split Pay	Difference	Pay Plus
1	$98,984	$97,966	$1,016	$2,034	$1,018	$97,296
2	$97,895	$95,785	$2,105	$4,215	$2,109	$94,396
3	$96,727	$93,447	$3,273	$6,553	$3,280	$91,286
4	$95,474	$90,939	$4,526	$9,061	$4,535	$87,952
5	$94,131	$88,251	$5,869	$11,749	$5,880	$84,377
6	$92,691	$85,368	$7,309	$14,632	$7,323	$80,543
7	$91,147	$82,276	$8,853	$17,724	$8,871	$76,433
8	$89,491	$78,961	$10,509	$21,039	$10,530	$72,025
9	$87,715	$75,406	$12,285	$24,594	$12,309	$67,298
10	$85,811	$71,595	$14,189	$28,405	$14,216	$62,230
11	$83,769	$67,507	$16,231	$32,493	$16,262	$56,795
12	$81,580	$63,125	$18,420	$36,875	$18,456	$50,967
13	$79,233	$58,425	$20,767	$41,575	$20,808	$44,718
14	$76,716	$53,386	$23,284	$46,614	$23,330	$38,018
15	$74,016	$47,982	$25,984	$52,018	$26,034	$30,833
16	$71,122	$42,188	$28,878	$57,812	$28,934	$23,128
17	$68,019	$35,975	$31,981	$64,025	$32,043	$14,867
18	$64,691	$29,313	$35,309	$70,687	$35,378	$6,008
19	$61,122	$22,169	$38,878	$77,831	$38,953	PAID OFF
20	$57,296	$14,509	$42,704	$85,491	$42,787
21	$53,193	$6,295	$46,807	$93,705	$46,898
22	$48,793	PAID OFF	$51,207	$100,000	PAID OFF
23	$44,076		$55,924
24	$39,017		$60,983
25	$33,593		$66,407
26	$27,776		$72,224
27	$21,539		$78,461
28	$14,852		$85,148
29	$7,680		$92,320
30	$0		$100,000