CASH
FLOW PROGRAM
Below are several loan
scenarios that will show you how much cash you will free up compared
to a 30 year fixed @ 7.5%. Below Cash Flow table is based on the
WORST case scenario
| Loan Amount |
30 Yr. Mortgage Payment |
Cash Flow Mortgage Payment |
Monthly Savings |
1st Year |
5th year |
| 400,000 |
2,796 |
1,675 |
1,121 |
13,452 |
51,024 |
| 500,000 |
3,496 |
2,094 |
1,402 |
16,824 |
63,828 |
| 600,000 |
4,195 |
2,513 |
1,682 |
20,184 |
76,572 |
| 700,000 |
4,894 |
2,932 |
1,961 |
23,539 |
92,311 |
| 800,000 |
5,593 |
3,351 |
2,242 |
26,904 |
106,578 |
| 900,000 |
6,292 |
3,770 |
2,521 |
35,064 |
119,580 |
| 1 Million |
6,992 |
4,189 |
2,803 |
33,636 |
127,560 |
| 1.5 Mil |
10,488 |
6,283 |
4,165 |
49,980 |
190,416 |
| 2 Mil |
13,984 |
8,378 |
5,606 |
67,272 |
255,120 |
| 2.5 Mil |
17,480 |
10,472 |
7,007 |
84,086 |
318,902 |
| 3 Mil |
20,976 |
12,567 |
8,408 |
100,903 |
388,663 |
| 3.5 Mil |
24,472 |
14,661 |
9,811 |
117,732 |
446,460 |
| 4 Mil |
27,968 |
16,756 |
11,212 |
135,544 |
511,204 |
| 4.5 Mil |
31,464 |
18,851 |
12,613 |
151,356 |
573,984 |
| 5 Mil |
34,960 |
20,945 |
14,014 |
168,172 |
673,756 |
© 1999-2003 Sharp Mortgage Group. All rights
reserved |
