Input Information
$
%
%
Yrs
Financial Analysis
Interest-Only Loan Payment : $458.33
Total Interest-Only : $137,500.00
Monthly Principal & Interests : $946.49
Total Principal & Interest : $283,947.30
Payment Schedule
No Interests Principal Balance
1 458.33 0.00 200,000.00
2 458.33 0.00 200,000.00
3 458.33 0.00 200,000.00
4 458.33 0.00 200,000.00
5 458.33 0.00 200,000.00
6 458.33 0.00 200,000.00
7 458.33 0.00 200,000.00
8 458.33 0.00 200,000.00
9 458.33 0.00 200,000.00
10 458.33 0.00 200,000.00
11 458.33 0.00 200,000.00
12 458.33 0.00 200,000.00

1 Yr


5,500.00


0.00

 
13 458.33 0.00 200,000.00
14 458.33 0.00 200,000.00
15 458.33 0.00 200,000.00
16 458.33 0.00 200,000.00
17 458.33 0.00 200,000.00
18 458.33 0.00 200,000.00
19 458.33 0.00 200,000.00
20 458.33 0.00 200,000.00
21 458.33 0.00 200,000.00
22 458.33 0.00 200,000.00
23 458.33 0.00 200,000.00
24 458.33 0.00 200,000.00

2 Yr


5,500.00


0.00

 
25 458.33 0.00 200,000.00
26 458.33 0.00 200,000.00
27 458.33 0.00 200,000.00
28 458.33 0.00 200,000.00
29 458.33 0.00 200,000.00
30 458.33 0.00 200,000.00
31 458.33 0.00 200,000.00
32 458.33 0.00 200,000.00
33 458.33 0.00 200,000.00
34 458.33 0.00 200,000.00
35 458.33 0.00 200,000.00
36 458.33 0.00 200,000.00

3 Yr


5,500.00


0.00

 
37 458.33 0.00 200,000.00
38 458.33 0.00 200,000.00
39 458.33 0.00 200,000.00
40 458.33 0.00 200,000.00
41 458.33 0.00 200,000.00
42 458.33 0.00 200,000.00
43 458.33 0.00 200,000.00
44 458.33 0.00 200,000.00
45 458.33 0.00 200,000.00
46 458.33 0.00 200,000.00
47 458.33 0.00 200,000.00
48 458.33 0.00 200,000.00

4 Yr


5,500.00


0.00

 
49 458.33 0.00 200,000.00
50 458.33 0.00 200,000.00
51 458.33 0.00 200,000.00
52 458.33 0.00 200,000.00
53 458.33 0.00 200,000.00
54 458.33 0.00 200,000.00
55 458.33 0.00 200,000.00
56 458.33 0.00 200,000.00
57 458.33 0.00 200,000.00
58 458.33 0.00 200,000.00
59 458.33 0.00 200,000.00
60 458.33 0.00 200,000.00

5 Yr


5,500.00


0.00

 
61 458.33 0.00 200,000.00
62 458.33 0.00 200,000.00
63 458.33 0.00 200,000.00
64 458.33 0.00 200,000.00
65 458.33 0.00 200,000.00
66 458.33 0.00 200,000.00
67 458.33 0.00 200,000.00
68 458.33 0.00 200,000.00
69 458.33 0.00 200,000.00
70 458.33 0.00 200,000.00
71 458.33 0.00 200,000.00
72 458.33 0.00 200,000.00

6 Yr


5,500.00


0.00

 
73 458.33 0.00 200,000.00
74 458.33 0.00 200,000.00
75 458.33 0.00 200,000.00
76 458.33 0.00 200,000.00
77 458.33 0.00 200,000.00
78 458.33 0.00 200,000.00
79 458.33 0.00 200,000.00
80 458.33 0.00 200,000.00
81 458.33 0.00 200,000.00
82 458.33 0.00 200,000.00
83 458.33 0.00 200,000.00
84 458.33 0.00 200,000.00

7 Yr


5,500.00


0.00

 
85 458.33 0.00 200,000.00
86 458.33 0.00 200,000.00
87 458.33 0.00 200,000.00
88 458.33 0.00 200,000.00
89 458.33 0.00 200,000.00
90 458.33 0.00 200,000.00
91 458.33 0.00 200,000.00
92 458.33 0.00 200,000.00
93 458.33 0.00 200,000.00
94 458.33 0.00 200,000.00
95 458.33 0.00 200,000.00
96 458.33 0.00 200,000.00

8 Yr


5,500.00


0.00

 
97 458.33 0.00 200,000.00
98 458.33 0.00 200,000.00
99 458.33 0.00 200,000.00
100 458.33 0.00 200,000.00
101 458.33 0.00 200,000.00
102 458.33 0.00 200,000.00
103 458.33 0.00 200,000.00
104 458.33 0.00 200,000.00
105 458.33 0.00 200,000.00
106 458.33 0.00 200,000.00
107 458.33 0.00 200,000.00
108 458.33 0.00 200,000.00

9 Yr


5,500.00


0.00

 
109 458.33 0.00 200,000.00
110 458.33 0.00 200,000.00
111 458.33 0.00 200,000.00
112 458.33 0.00 200,000.00
113 458.33 0.00 200,000.00
114 458.33 0.00 200,000.00
115 458.33 0.00 200,000.00
116 458.33 0.00 200,000.00
117 458.33 0.00 200,000.00
118 458.33 0.00 200,000.00
119 458.33 0.00 200,000.00
120 458.33 0.00 200,000.00

10 Yr


5,500.00


0.00

 
121 458.33 0.00 200,000.00
122 458.33 0.00 200,000.00
123 458.33 0.00 200,000.00
124 458.33 0.00 200,000.00
125 458.33 0.00 200,000.00
126 458.33 0.00 200,000.00
127 458.33 0.00 200,000.00
128 458.33 0.00 200,000.00
129 458.33 0.00 200,000.00
130 458.33 0.00 200,000.00
131 458.33 0.00 200,000.00
132 458.33 0.00 200,000.00

11 Yr


5,500.00


0.00

 
133 458.33 0.00 200,000.00
134 458.33 0.00 200,000.00
135 458.33 0.00 200,000.00
136 458.33 0.00 200,000.00
137 458.33 0.00 200,000.00
138 458.33 0.00 200,000.00
139 458.33 0.00 200,000.00
140 458.33 0.00 200,000.00
141 458.33 0.00 200,000.00
142 458.33 0.00 200,000.00
143 458.33 0.00 200,000.00
144 458.33 0.00 200,000.00

12 Yr


5,500.00


0.00

 
145 458.33 0.00 200,000.00
146 458.33 0.00 200,000.00
147 458.33 0.00 200,000.00
148 458.33 0.00 200,000.00
149 458.33 0.00 200,000.00
150 458.33 0.00 200,000.00
151 458.33 0.00 200,000.00
152 458.33 0.00 200,000.00
153 458.33 0.00 200,000.00
154 458.33 0.00 200,000.00
155 458.33 0.00 200,000.00
156 458.33 0.00 200,000.00

13 Yr


5,500.00


0.00

 
157 458.33 0.00 200,000.00
158 458.33 0.00 200,000.00
159 458.33 0.00 200,000.00
160 458.33 0.00 200,000.00
161 458.33 0.00 200,000.00
162 458.33 0.00 200,000.00
163 458.33 0.00 200,000.00
164 458.33 0.00 200,000.00
165 458.33 0.00 200,000.00
166 458.33 0.00 200,000.00
167 458.33 0.00 200,000.00
168 458.33 0.00 200,000.00

14 Yr


5,500.00


0.00

 
169 458.33 0.00 200,000.00
170 458.33 0.00 200,000.00
171 458.33 0.00 200,000.00
172 458.33 0.00 200,000.00
173 458.33 0.00 200,000.00
174 458.33 0.00 200,000.00
175 458.33 0.00 200,000.00
176 458.33 0.00 200,000.00
177 458.33 0.00 200,000.00
178 458.33 0.00 200,000.00
179 458.33 0.00 200,000.00
180 458.33 0.00 200,000.00

15 Yr


5,500.00


0.00

 
181 458.33 0.00 200,000.00
182 458.33 0.00 200,000.00
183 458.33 0.00 200,000.00
184 458.33 0.00 200,000.00
185 458.33 0.00 200,000.00
186 458.33 0.00 200,000.00
187 458.33 0.00 200,000.00
188 458.33 0.00 200,000.00
189 458.33 0.00 200,000.00
190 458.33 0.00 200,000.00
191 458.33 0.00 200,000.00
192 458.33 0.00 200,000.00

16 Yr


5,500.00


0.00

 
193 458.33 0.00 200,000.00
194 458.33 0.00 200,000.00
195 458.33 0.00 200,000.00
196 458.33 0.00 200,000.00
197 458.33 0.00 200,000.00
198 458.33 0.00 200,000.00
199 458.33 0.00 200,000.00
200 458.33 0.00 200,000.00
201 458.33 0.00 200,000.00
202 458.33 0.00 200,000.00
203 458.33 0.00 200,000.00
204 458.33 0.00 200,000.00

17 Yr


5,500.00


0.00

 
205 458.33 0.00 200,000.00
206 458.33 0.00 200,000.00
207 458.33 0.00 200,000.00
208 458.33 0.00 200,000.00
209 458.33 0.00 200,000.00
210 458.33 0.00 200,000.00
211 458.33 0.00 200,000.00
212 458.33 0.00 200,000.00
213 458.33 0.00 200,000.00
214 458.33 0.00 200,000.00
215 458.33 0.00 200,000.00
216 458.33 0.00 200,000.00

18 Yr


5,500.00


0.00

 
217 458.33 0.00 200,000.00
218 458.33 0.00 200,000.00
219 458.33 0.00 200,000.00
220 458.33 0.00 200,000.00
221 458.33 0.00 200,000.00
222 458.33 0.00 200,000.00
223 458.33 0.00 200,000.00
224 458.33 0.00 200,000.00
225 458.33 0.00 200,000.00
226 458.33 0.00 200,000.00
227 458.33 0.00 200,000.00
228 458.33 0.00 200,000.00

19 Yr


5,500.00


0.00

 
229 458.33 0.00 200,000.00
230 458.33 0.00 200,000.00
231 458.33 0.00 200,000.00
232 458.33 0.00 200,000.00
233 458.33 0.00 200,000.00
234 458.33 0.00 200,000.00
235 458.33 0.00 200,000.00
236 458.33 0.00 200,000.00
237 458.33 0.00 200,000.00
238 458.33 0.00 200,000.00
239 458.33 0.00 200,000.00
240 458.33 0.00 200,000.00

20 Yr


5,500.00


0.00

 
241 458.33 0.00 200,000.00
242 458.33 0.00 200,000.00
243 458.33 0.00 200,000.00
244 458.33 0.00 200,000.00
245 458.33 0.00 200,000.00
246 458.33 0.00 200,000.00
247 458.33 0.00 200,000.00
248 458.33 0.00 200,000.00
249 458.33 0.00 200,000.00
250 458.33 0.00 200,000.00
251 458.33 0.00 200,000.00
252 458.33 0.00 200,000.00

21 Yr


5,500.00


0.00

 
253 458.33 0.00 200,000.00
254 458.33 0.00 200,000.00
255 458.33 0.00 200,000.00
256 458.33 0.00 200,000.00
257 458.33 0.00 200,000.00
258 458.33 0.00 200,000.00
259 458.33 0.00 200,000.00
260 458.33 0.00 200,000.00
261 458.33 0.00 200,000.00
262 458.33 0.00 200,000.00
263 458.33 0.00 200,000.00
264 458.33 0.00 200,000.00

22 Yr


5,500.00


0.00

 
265 458.33 0.00 200,000.00
266 458.33 0.00 200,000.00
267 458.33 0.00 200,000.00
268 458.33 0.00 200,000.00
269 458.33 0.00 200,000.00
270 458.33 0.00 200,000.00
271 458.33 0.00 200,000.00
272 458.33 0.00 200,000.00
273 458.33 0.00 200,000.00
274 458.33 0.00 200,000.00
275 458.33 0.00 200,000.00
276 458.33 0.00 200,000.00

23 Yr


5,500.00


0.00

 
277 458.33 0.00 200,000.00
278 458.33 0.00 200,000.00
279 458.33 0.00 200,000.00
280 458.33 0.00 200,000.00
281 458.33 0.00 200,000.00
282 458.33 0.00 200,000.00
283 458.33 0.00 200,000.00
284 458.33 0.00 200,000.00
285 458.33 0.00 200,000.00
286 458.33 0.00 200,000.00
287 458.33 0.00 200,000.00
288 458.33 0.00 200,000.00

24 Yr


5,500.00


0.00

 
289 458.33 0.00 200,000.00
290 458.33 0.00 200,000.00
291 458.33 0.00 200,000.00
292 458.33 0.00 200,000.00
293 458.33 0.00 200,000.00
294 458.33 0.00 200,000.00
295 458.33 0.00 200,000.00
296 458.33 0.00 200,000.00
297 458.33 0.00 200,000.00
298 458.33 0.00 200,000.00
299 458.33 0.00 200,000.00
300 458.33 0.00 200,000.00

25 Yr


5,500.00


0.00

 
  Interests Principal Balance

Total


137,500.00


0.00


200,000.00

DISCLAIMER: The calculator tool above is not guaranteed accurate and is intended for learning purposes only. Please consult a Loans Canada representative for more information or to apply for a mortgage.